Company Valuation: 3M Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 102,360 69,104 60,379 70,297 85,049 82,157 - -
Change - -32.49% -12.63% 16.43% 20.99% -3.4% - -
Enterprise Value (EV) 1 115,159 81,150 70,428 75,613 91,718 91,128 92,172 92,166
Change - -29.53% -13.21% 7.36% 21.3% -0.64% 1.15% -0.01%
P/E 17.6x 11.8x -8.66x 17.1x 26.7x 20.4x 17.4x 17.2x
PBR 6.72x 4.61x 12.4x 17.9x 17.9x 16.4x 11x 7.29x
PEG - 19.9x 0x -0x -1.3x 0.7x 1x 13x
Capitalization / Revenue 2.9x 2.02x 1.85x 2.97x 3.5x 3.27x 3.16x 3.04x
EV / Revenue 3.26x 2.37x 2.16x 3.2x 3.78x 3.63x 3.54x 3.41x
EV / EBITDA 12.4x 9.07x 8.64x 12.3x 13.1x 12.4x 11.8x 11.3x
EV / EBIT 15.6x 11.4x 11x 14.9x 16.1x 15.1x 14.1x 13.2x
EV / FCF 19.7x 21.1x 13.9x 119x 65.7x 24.8x 22x 20.1x
FCF Yield 5.08% 4.73% 7.19% 0.84% 1.52% 4.02% 4.55% 4.99%
Dividend per Share 2 5.92 5.96 6 3.61 2.92 3.217 3.36 3.58
Rate of return 3.33% 4.97% 5.49% 2.8% 1.82% 2.04% 2.13% 2.27%
EPS 2 10.12 10.18 -12.63 7.55 6 7.735 9.034 9.153
Distribution rate 58.5% 58.5% -47.5% 47.8% 48.7% 41.6% 37.2% 39.1%
Net sales 1 35,355 34,229 32,681 23,630 24,279 25,135 26,002 27,061
EBITDA 1 9,284 8,947 8,147 6,168 7,001 7,338 7,826 8,154
EBIT 1 7,369 7,116 6,388 5,067 5,693 6,055 6,539 6,977
Net income 1 5,921 5,777 -6,995 4,173 3,250 4,125 4,781 4,854
Net Debt 1 12,799 12,046 10,049 5,316 6,669 8,971 10,015 10,008
Reference price 2 177.63 119.92 109.32 129.09 160.10 157.52 157.52 157.52
Nbr of stocks (in thousands) 576,253 576,253 552,317 544,559 531,225 521,567 - -
Announcement Date 25/01/22 24/01/23 23/01/24 21/01/25 20/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
20.37x3.63x12.42x2.04% 82.16B
23.97x - - -.--% 1,064B
22.81x1.86x11.48x1.24% 130B
30.67x2.17x16.09x0.79% 79.44B
23.69x5.15x17.55x2.44% 77.34B
23.78x1.83x13.34x1.14% 73.84B
31.29x4.02x17.91x3.8% 71.74B
38.09x2.6x13.44x3.02% 23.57B
11.02x0.72x4.3x3.96% 18.25B
Average 25.08x 2.75x 13.32x 2.05% 180.14B
Weighted average by Cap. 24.39x 2.89x 14.04x 0.67%

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. Stocks
  3. MMM Stock
  4. Valuation 3M Company