Valuation Danone

Stocks

Real-time Euronext Paris Other stock markets 04:34:45 20/07/2026 pm IST			5-day change	1st Jan Change
73.00 ^EUR	+0.03%		+1.11%	-4.92%

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	46,720	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-4.96%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	54,892	54,129	53,565
Change	-	-11.06%	16.93%	5.53%	14%	-4.68%	-1.39%	-1.04%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	19.2x	17.8x	16.7x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.59x	2.45x	2.32x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.6x	2.25x	2.46x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.66x	1.59x	1.53x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.95x	1.84x	1.76x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	11x	10.3x	9.66x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	14.3x	13.2x	12.4x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	20.3x	19.4x	18x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	4.93%	5.15%	5.56%
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%	3.2%	3.43%	3.67%
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	28,094	29,355	30,459
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,980	5,268	5,543
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,830	4,096	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	72.98	72.98	72.98
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DANONE	19.24x	1.95x	11.02x	3.2%	5.35TCr
NESTLÉ S.A.	21.22x	3.04x	14.92x	3.68%	27TCr
MONDELEZ INTERNATIONAL, INC.	21.31x	2.47x	14.6x	3.4%	7.83TCr
ARCHER-DANIELS-MIDLAND COMPANY	19.13x	0.57x	10.9x	2.39%	4.14TCr
THE HERSHEY COMPANY	21.47x	3.19x	12.97x	3.37%	3.48TCr
KRAFT HEINZ	12.33x	1.97x	9.7x	6.2%	3.07TCr
AJINOMOTO CO., INC.	36.69x	3.09x	18.32x	0.97%	3.05TCr
NESTLÉ INDIA LIMITED	69.72x	10.4x	44.17x	1.11%	2.86TCr
BUNGE GLOBAL SA	13.69x	0.4x	9.3x	2.44%	2.31TCr
Average	26.09x	3.01x	16.21x	2.97%	6.6TCr
Weighted average by Cap.	23.30x	2.90x	15.23x	3.31%