Valuation Nestlé S.A.

Equities

Real-time Estimate Cboe Europe Other stock markets 12:47:28 21/05/2026 pm IST			5-day change	1st Jan Change
78.55 ^CHF	-0.11%		+0.51%	-0.34%

20/05	Swiss stocks - Factors to watch on May 20	RE
19/05	French officers raid Nestle's Perrier water bottling site	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,50,518	2,95,663	2,52,370	1,92,539	2,02,576	2,02,280	-	-
Change	-	-15.65%	-14.64%	-23.71%	5.21%	-0.15%	-	-
Enterprise Value (EV) ¹	3,83,097	3,43,288	3,01,760	2,48,544	2,53,958	2,52,860	2,51,518	2,49,628
Change	-	-10.39%	-12.1%	-17.63%	2.18%	-0.43%	-0.53%	-0.75%
P/E ratio	21x	31.3x	23.1x	17.9x	22.4x	19.6x	18.2x	16.8x
PBR	6.62x	7.04x	7.42x	5.36x	6.17x	5.7x	5.32x	4.97x
PEG	-	-0.7x	1x	-18.93x	-1.4x	1.4x	2.46x	2.05x
Capitalization / Revenue	4.02x	3.13x	2.71x	2.11x	2.26x	2.28x	2.21x	2.14x
EV / Revenue	4.4x	3.64x	3.24x	2.72x	2.84x	2.85x	2.74x	2.64x
EV / EBITDA	20.6x	17.5x	15.5x	12.9x	14.1x	14x	13.2x	12.5x
EV / EBIT	25.3x	21.3x	18.8x	15.8x	17.6x	17.5x	16.5x	15.7x
EV / FCF	44.9x	52.3x	29x	23.3x	27.7x	25.5x	24.2x	21.6x
FCF Yield	2.22%	1.91%	3.45%	4.29%	3.6%	3.91%	4.14%	4.63%
Dividend per Share ²	2.8	2.95	3	3.05	3.1	3.139	3.193	3.288
Rate of return	2.2%	2.75%	3.08%	4.07%	3.94%	3.99%	4.06%	4.18%
EPS ²	6.06	3.42	4.23	4.19	3.51	4.018	4.315	4.667
Distribution rate	46.2%	86.3%	70.9%	72.8%	88.3%	78.1%	74%	70.4%
Net sales ¹	87,088	94,424	92,998	91,354	89,490	88,726	91,718	94,543
EBITDA ¹	18,559	19,644	19,511	19,286	18,022	18,059	18,990	19,904
EBIT ¹	15,119	16,103	16,053	15,704	14,389	14,411	15,225	15,947
Net income ¹	16,905	9,270	11,209	10,884	9,033	10,375	11,117	11,996
Net Debt ¹	32,579	47,625	49,390	56,005	51,382	50,580	49,238	47,348
Reference price ²	127.44	107.14	97.51	74.88	78.74	78.64	78.64	78.64
Nbr of stocks (in thousands)	27,50,456	27,59,592	25,88,141	25,71,306	25,72,715	25,72,225	-	-
Announcement Date	17/02/22	16/02/23	22/02/24	13/02/25	19/02/26	-	-	-

¹CHF in Million²CHF

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.($)
NESTLÉ S.A.	19.57x	2.85x	14x	3.99%	26TCr
MONDELEZ INTERNATIONAL, INC.	21.91x	2.49x	14.64x	3.34%	7.94TCr
DANONE	16.84x	1.73x	9.75x	3.68%	4.73TCr
THE HERSHEY COMPANY	23.87x	3.5x	14.22x	3.02%	3.87TCr
ARCHER-DANIELS-MIDLAND COMPANY	17.05x	0.52x	10.08x	2.67%	3.74TCr
AJINOMOTO CO., INC.	37.83x	3.28x	18.3x	0.94%	3.05TCr
NESTLÉ INDIA LIMITED	82.99x	12.07x	53.88x	0.99%	2.84TCr
KRAFT HEINZ	11.12x	1.85x	9.13x	6.82%	2.79TCr
BUNGE GLOBAL SA	13.78x	0.4x	9.08x	2.38%	2.33TCr
Average	27.22x	3.19x	17.01x	3.09%	6.33TCr
Weighted average by Cap.	23.28x	2.93x	15.27x	3.48%