Valuation Danone

Stocks

Market Closed - Euronext Paris 09:25:00 16/10/2026 pm IST			5-day change	1st Jan Change
61.56 ^EUR	+0.56%		+4.87%	-19.82%

13/10	China commerce minister urges Danone to aid Chinese-EU ties	RE
13/10	Danone : Bernstein gives a Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	35,530	30,830	37,646	41,915	49,156	39,601	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-19.44%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	48,267	47,311	46,496
Change	-	-11.06%	16.93%	5.53%	14%	-16.18%	-1.98%	-1.72%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	16.7x	15.3x	14.3x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.21x	2.09x	1.97x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.5x	1.66x	2.1x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.41x	1.35x	1.3x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.72x	1.61x	1.52x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	9.75x	9.03x	8.48x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	12.6x	11.6x	10.8x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	19.8x	17x	15.9x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	5.04%	5.87%	6.28%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.336	2.492	2.645
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.8%	4.05%	4.3%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.695	4.037	4.311
Distribution rate	66%	135%	162%	68.7%	79.8%	63.2%	61.7%	61.4%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,122	29,437	30,525
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,948	5,242	5,484
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,828	4,090	4,307
Net income ¹	1,924	959	881	2,021	1,825	2,305	2,523	2,705
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	8,666	7,710	6,894
Reference price ²	54.59	49.23	58.68	65.12	76.78	61.56	61.56	61.56
Nbr of stocks (in thousands)	6,50,849	6,26,246	6,41,543	6,43,653	6,40,218	6,43,298	-	-
Announcement Date	23/02/22	22/02/23	22/02/24	26/02/25	20/02/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DANONE	16.66x	1.72x	9.75x	3.8%	4.46TCr
NESTLÉ S.A.	21.67x	2.92x	14.57x	3.81%	26TCr
MONDELEZ INTERNATIONAL, INC.	19.88x	2.54x	15.12x	3.22%	8.16TCr
ARCHER-DANIELS-MIDLAND COMPANY	15.28x	0.54x	9.78x	2.52%	3.98TCr
THE HERSHEY COMPANY	20.68x	3.15x	12.8x	3.38%	3.43TCr
AJINOMOTO CO., INC.	36.14x	3.12x	18.19x	1.03%	3.19TCr
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.13x	5.5x	17.54x	3.21%	2.97TCr
KRAFT HEINZ	-8.35x	1.83x	9.13x	6.77%	2.81TCr
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	17.57x	1.69x	11.92x	4.85%	2.67TCr
Average	18.41x	2.56x	13.20x	3.62%	6.38TCr
Weighted average by Cap.	19.90x	2.66x	13.80x	3.62%