Valuation Danone

Stocks

Real-time Euronext Paris Other stock markets 07:39:25 16/07/2026 pm IST			5-day change	1st Jan Change
72.36 ^EUR	+0.70%		-0.11%	-5.78%

15/07	Danone's $1.2 Billion Huel Deal Faces U.K. Competition Probe	DJ
15/07	UK Competition Watchdog Launches Probe into Danone-Huel Deal	MT

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	46,003	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-6.41%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	54,175	53,412	52,848
Change	-	-11.06%	16.93%	5.53%	14%	-5.92%	-1.41%	-1.06%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	18.9x	17.6x	16.4x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.55x	2.41x	2.28x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.5x	2.23x	2.42x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.64x	1.57x	1.51x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.93x	1.82x	1.74x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	10.9x	10.1x	9.53x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	14.1x	13x	12.2x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	20x	19.1x	17.7x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	4.99%	5.22%	5.64%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.334	2.503	2.675
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.25%	3.48%	3.72%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.793	4.093	4.371
Distribution rate	66%	135%	162%	68.7%	79.8%	61.5%	61.1%	61.2%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,088	29,348	30,459
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,978	5,267	5,543
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,829	4,095	4,331
Net income ¹	1,924	959	881	2,021	1,825	2,370	2,567	2,752
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	8,172	7,410	6,846
Reference price ²	54.59	49.23	58.68	65.12	76.78	71.86	71.86	71.86
Nbr of stocks (in thousands)	6,50,849	6,26,246	6,41,543	6,43,653	6,40,218	6,40,173	-	-
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	18.94x	1.93x	10.88x	3.25%	5.26TCr
NESTLÉ S.A.	20.8x	2.99x	14.68x	3.75%	27TCr
MONDELEZ INTERNATIONAL, INC.	20.51x	2.4x	14.16x	3.53%	7.54TCr
ARCHER-DANIELS-MIDLAND COMPANY	18.33x	0.55x	10.51x	2.5%	3.97TCr
THE HERSHEY COMPANY	21.32x	3.17x	12.9x	3.39%	3.45TCr
AJINOMOTO CO., INC.	39.6x	3.32x	19.67x	0.9%	3.3TCr
KRAFT HEINZ	12.13x	1.95x	9.59x	6.31%	3.02TCr
NESTLÉ INDIA LIMITED	69.61x	10.39x	44.12x	1.09%	2.86TCr
BUNGE GLOBAL SA	13.3x	0.4x	9.13x	2.51%	2.25TCr
YIHAI KERRY ARAWANA HOLDINGS CO., LTD	31.42x	0.65x	16.4x	0.63%	2.03TCr
Average	26.60x	2.77x	16.20x	2.79%	6.04TCr
Weighted average by Cap.	23.45x	2.81x	15.17x	3.27%