Company Valuation: FMC Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 13,929 15,608 7,866 6,068 1,733 2,182 - -
Change - 12.06% -49.6% -22.86% -71.45% 25.94% - -
Enterprise Value (EV) 1 16,584 18,310 11,521 9,076 5,223 5,616 5,506 5,419
Change - 10.41% -37.08% -21.22% -42.45% 7.52% -1.96% -1.58%
P/E ratio 19.3x 21.5x 5.99x 17.9x -0.78x 10.1x 7.56x 6.85x
PBR 4.56x 4.62x 1.78x 1.35x 0.83x 1.03x 0.99x 0.91x
PEG - 11.14x 0.1x -0.2x 0x -0x 0.2x 0.7x
Capitalization / Revenue 2.76x 2.69x 1.75x 1.43x 0.5x 0.59x 0.57x 0.54x
EV / Revenue 3.29x 3.16x 2.57x 2.14x 1.51x 1.52x 1.43x 1.35x
EV / EBITDA 12.5x 13x 11.8x 10.1x 6.2x 8.11x 7.27x 6.8x
EV / EBIT 14.4x 14.8x 14.5x 12.5x 7.81x 10.7x 9.3x 8.54x
EV / FCF 20.8x 35.4x -26.5x 13.6x -50.7x -245x 40.9x 30.5x
FCF Yield 4.81% 2.83% -3.77% 7.37% -1.97% -0.41% 2.45% 3.27%
Dividend per Share 2 1.96 2.17 2.32 2.32 - 0.32 0.3228 0.3224
Rate of return 1.78% 1.74% 3.68% 4.77% - 1.83% 1.85% 1.85%
EPS 2 5.7 5.81 10.53 2.72 -17.88 1.72 2.31 2.547
Distribution rate 34.4% 37.3% 22% 85.3% - 18.6% 14% 12.7%
Net sales 1 5,045 5,802 4,487 4,246 3,467 3,692 3,851 4,008
EBITDA 1 1,324 1,407 978 902.6 842.7 692.4 757.7 797.1
EBIT 1 1,153 1,238 793.7 726.3 669.1 527 592.2 634.6
Net income 1 736.5 736.5 1,322 341.1 -2,239 212 266.7 286.8
Net Debt 1 2,656 2,702 3,655 3,008 3,490 3,434 3,324 3,237
Reference price 2 109.89 124.80 63.05 48.61 13.87 17.45 17.45 17.45
Nbr of stocks (in thousands) 1,26,751 1,25,066 1,24,759 1,24,836 1,24,920 1,25,045 - -
Announcement Date 08/02/22 07/02/23 05/02/24 04/02/25 04/02/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.15x1.52x8.11x1.83% 218.2Cr
30.54x2.99x13.08x0.9% 5.63TCr
11.54x1.23x6.9x4.64% 893.35Cr
22.23x1.39x7.5x1.35% 585.44Cr
32.41x5.83x22.33x0.47% 481.6Cr
Average 21.37x 2.59x 11.58x 1.84% 1.56TCr
Weighted average by Cap. 27.29x 2.80x 12.39x 1.36%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. FMC Stock
  4. Valuation FMC Corporation