Valuation UCB

Stocks

Market Closed - Euronext Bruxelles 10:25:00 26/10/2026 pm IST			After hours 02:29:59 am
270.30 ^EUR	-0.88%		269.50	-0.30%

12:41am	UCB: Undercommit and overdeliver – The UCB way
06:52pm	A Week of Reckoning for Wall Street

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	18,947	13,973	14,969	36,464	45,333	51,536	-	-
Change	-	-26.25%	7.12%	143.6%	24.32%	13.68%	-	-
Enterprise Value (EV) ¹	19,807	15,973	17,146	37,918	45,326	51,698	49,521	46,850
Change	-	-19.36%	7.34%	121.15%	19.54%	14.06%	-4.21%	-5.39%
P/E	17.9x	33.4x	44.8x	34.3x	29.1x	24.4x	20.8x	17.5x
PBR	2.32x	1.58x	1.67x	3.64x	4.18x	4.18x	3.62x	2.97x
PEG	-	-0.6x	-2.2x	0x	0.6x	0.7x	1.2x	0.9x
Capitalization / Revenue	3.28x	2.53x	2.85x	5.93x	5.86x	5.79x	5.2x	4.69x
EV / Revenue	3.43x	2.9x	3.26x	6.16x	5.86x	5.8x	5x	4.27x
EV / EBITDA	12.1x	12.7x	12.7x	25.7x	17.2x	15.8x	12.9x	10.6x
EV / EBIT	15x	23.7x	26.1x	45.4x	22.6x	19.3x	15.7x	12.4x
EV / FCF	15.6x	18.4x	38.5x	41.2x	24.6x	24.9x	18.1x	14.5x
FCF Yield	6.42%	5.43%	2.6%	2.43%	4.06%	4.01%	5.53%	6.89%
Dividend per Share ²	1.3	1.33	1.36	1.39	1.45	1.457	1.502	1.534
Rate of return	1.3%	1.81%	1.72%	0.72%	0.61%	0.54%	0.56%	0.57%
EPS ²	5.6	2.2	1.76	5.61	8.2	11.08	12.97	15.44
Distribution rate	23.2%	60.5%	77.3%	24.8%	17.7%	13.1%	11.6%	9.93%
Net sales ¹	5,777	5,517	5,252	6,152	7,741	8,906	9,909	10,979
EBITDA ¹	1,641	1,260	1,349	1,476	2,636	3,269	3,827	4,433
EBIT ¹	1,318	675	657	836	2,009	2,682	3,158	3,784
Net income ¹	1,058	418	343	1,065	1,558	2,185	2,526	2,981
Net Debt ¹	860	2,000	2,177	1,454	-7	161.6	-2,015	-4,687
Reference price ²	100.35	73.56	78.90	192.20	238.60	270.30	270.30	270.30
Nbr of stocks (in thousands)	1,88,812	1,89,959	1,89,721	1,89,720	1,89,996	1,90,663	-	-
Announcement Date	24/02/22	22/02/23	28/02/24	27/02/25	24/02/26	-	-	-

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.($)
UCB	25.4x	5.93x	16.45x	0.53%	5.82TCr
ELI LILLY AND COMPANY	37.06x	13.1x	27.8x	0.54%	1,13500Cr
JOHNSON & JOHNSON	38.61x	6.49x	18.27x	2.02%	64TCr
ABBVIE INC.	36.46x	8.38x	17.33x	2.41%	50TCr
ROCHE HOLDING AG	20.87x	5.11x	12.73x	2.56%	38TCr
MERCK & CO., INC.	105.89x	5.92x	25.41x	2.34%	36TCr
NOVARTIS AG	21.76x	5.68x	13.94x	2.81%	29TCr
ASTRAZENECA PLC	22.43x	4.53x	12.94x	1.95%	27TCr
AMGEN INC.	27.87x	7.16x	12.81x	2.3%	24TCr
GILEAD SCIENCES, INC.	-45.48x	6.98x	27.06x	2.11%	19TCr
Average	29.09x	6.93x	18.47x	1.96%	40.62TCr
Weighted average by Cap.	35.09x	8.26x	20.34x	1.79%