Valuation Ahold Delhaize N.V.

Equities

Market Closed - Euronext Amsterdam Other stock markets 16:55:00 05/06/2026 BST			5-day change	1st Jan Change
35.85 ^EUR	+1.79%		-0.88%	+2.81%

06-02	Goldman Sachs Downgrades Ahold Delhaize to Neutral, Reduces PT	MT
06-02	AHOLD DELHAIZE : Goldman Sachs is now Neutral	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	30,783	26,731	24,866	28,908	30,659	31,550	-	-
Change	-	-13.17%	-6.98%	16.26%	6.06%	2.9%	-	-
Enterprise Value (EV) ¹	44,729	41,147	39,133	43,037	45,358	46,658	46,729	46,753
Change	-	-8.01%	-4.89%	9.98%	5.39%	2.87%	0.15%	0.05%
P/E ratio	14x	10.8x	13.4x	16.6x	13.8x	13.1x	12.2x	11.3x
PBR	2.27x	1.77x	1.67x	1.86x	2.16x	2.1x	1.97x	1.83x
PEG	-	0.6x	-0.6x	-6.44x	0.4x	1.37x	1.6x	1.42x
Capitalization / Revenue	0.41x	0.31x	0.28x	0.32x	0.33x	0.34x	0.33x	0.32x
EV / Revenue	0.59x	0.47x	0.44x	0.48x	0.49x	0.5x	0.49x	0.47x
EV / EBITDA	7.06x	5.75x	5.54x	6.08x	6.2x	6.28x	6.17x	6.01x
EV / EBIT	13.4x	11x	10.9x	11.9x	12.1x	12.4x	12x	11.6x
EV / FCF	27.6x	18.8x	16.1x	16.9x	17.4x	20.2x	20.6x	19.7x
FCF Yield	3.62%	5.32%	6.2%	5.91%	5.73%	4.94%	4.85%	5.08%
Dividend per Share ²	0.95	1.05	1.1	1.17	1.24	1.277	1.368	1.456
Rate of return	3.13%	3.84%	4.22%	3.73%	3.59%	3.56%	3.82%	4.06%
EPS ²	2.17	2.54	1.94	1.89	2.5	2.739	2.948	3.182
Distribution rate	43.8%	41.3%	56.7%	61.9%	49.6%	46.6%	46.4%	45.8%
Net sales ¹	75,601	86,984	88,649	89,356	92,352	93,732	95,950	98,890
EBITDA ¹	6,335	7,161	7,066	7,083	7,319	7,425	7,576	7,782
EBIT ¹	3,331	3,728	3,604	3,608	3,734	3,767	3,884	4,037
Net income ¹	2,246	2,546	1,874	1,764	2,264	2,425	2,539	2,664
Net Debt ¹	13,946	14,416	14,267	14,129	14,699	15,108	15,179	15,203
Reference price ²	30.34	27.35	26.06	31.38	34.57	35.85	35.85	35.85
Nbr of stocks (in thousands)	1,014,615	977,353	954,186	921,239	886,877	880,046	-	-
Announcement Date	16/02/22	15/02/23	14/02/24	12/02/25	11/02/26	-	-	-

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.($)
AHOLD DELHAIZE N.V.	13.09x	0.5x	6.28x	3.56%	36.43B
WALMART INC.	40.9x	1.32x	20.14x	0.84%	946B
LOBLAW COMPANIES LIMITED	28.87x	1.23x	10.65x	0.94%	54.59B
TESCO PLC	14.96x	0.53x	7.71x	3.44%	38.54B
KROGER CO. (THE)	12.38x	0.36x	6.47x	2.27%	38.95B
SYSCO CORPORATION	18.95x	0.57x	10.89x	2.83%	36.48B
WOOLWORTHS GROUP LIMITED	41.06x	0.83x	9.73x	2.64%	30.83B
GEORGE WESTON LIMITED	22.69x	0.76x	6.38x	1.29%	27.92B
AEON CO., LTD.	48.69x	0.72x	11.73x	1.08%	23.38B
US FOODS HOLDING CORP.	21.59x	0.56x	10.99x	-.--%	18.63B
Average	26.32x	0.74x	10.10x	1.89%	125.18B
Weighted average by Cap.	36.70x	1.17x	17.39x	1.15%