Valuation Danone

Equities

Real-time Euronext Paris Other stock markets 03:00:44 08/05/2026 pm IST			5-day change	1st Jan Change
62.38 ^EUR	-1.42%		-4.29%	-18.73%

05/05	Weight-loss drugs fuel protein-rich whey craving	RE
05/05	FOCUS-Weight-loss drugs fuel protein-rich whey craving	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	35,530	30,830	37,646	41,915	49,156	40,510	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-17.59%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	48,284	47,349	46,581
Change	-	-11.06%	16.93%	5.53%	14%	-16.15%	-1.94%	-1.62%
P/E ratio	18.6x	33.3x	45.1x	20.8x	27.2x	16.8x	15.5x	14.4x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.24x	2.12x	1.97x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.5x	1.89x	1.92x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.44x	1.39x	1.34x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.72x	1.62x	1.54x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	9.72x	9.06x	8.44x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	12.6x	11.7x	10.9x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	17.6x	17x	15.5x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	5.69%	5.87%	6.44%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.339	2.492	2.653
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.7%	3.94%	4.19%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.77	4.079	4.385
Distribution rate	66%	135%	162%	68.7%	79.8%	62%	61.1%	60.5%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,055	29,186	30,313
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,966	5,228	5,517
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,824	4,062	4,290
Net income ¹	1,924	959	881	2,021	1,825	2,389	2,572	2,774
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	7,774	6,839	6,071
Reference price ²	54.59	49.23	58.68	65.12	76.78	63.28	63.28	63.28
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	16.78x	1.72x	9.72x	3.7%	4.77TCr
NESTLÉ S.A.	19.27x	2.82x	13.84x	4.05%	26TCr
MONDELEZ INTERNATIONAL, INC.	21.72x	2.48x	14.54x	3.37%	7.87TCr
THE HERSHEY COMPANY	23.38x	3.44x	13.98x	3.08%	3.79TCr
ARCHER-DANIELS-MIDLAND COMPANY	17.05x	0.53x	10.16x	2.67%	3.74TCr
NESTLÉ INDIA LIMITED	86.26x	12.54x	56.01x	0.95%	3.02TCr
AJINOMOTO CO., INC.	37.01x	3.22x	17.93x	0.96%	3.03TCr
KRAFT HEINZ	11.26x	1.86x	9.18x	6.78%	2.8TCr
BUNGE GLOBAL SA	14.22x	0.4x	9.27x	2.31%	2.4TCr
YIHAI KERRY ARAWANA HOLDINGS CO., LTD	35.42x	0.71x	18.03x	0.71%	2.26TCr
Average	28.24x	2.97x	17.26x	2.86%	5.93TCr
Weighted average by Cap.	23.87x	2.87x	15.49x	3.4%