Valuation BASF SE

Equities

Market Closed - Xetra Other stock markets 16:38:09 18/07/2025 BST			5-day change	1st Jan Change
42.50 ^EUR	-0.07%		-1.92%	+0.09%

07-03	Chemical Sector Proves Resilient - Oddo: Market Expectations Too Pessimistic	DP
07-02	BASF: sells Styrodur business to BACHL

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	59,444	56,744	41,497	43,537	37,896	37,932	-	-
Change	-	-4.54%	-26.87%	4.92%	-12.96%	0.09%	-	-
Enterprise Value (EV) ¹	74,121	71,096	57,765	60,127	56,677	58,130	57,739	57,073
Change	-	-4.08%	-18.75%	4.09%	-5.74%	2.56%	-0.67%	-1.15%
P/E ratio	-56.3x	10.3x	-66.3x	195x	29.3x	23.6x	15.1x	12x
PBR	1.76x	1.39x	1.05x	1.23x	1.06x	1.07x	1.06x	1.03x
PEG	-	-0x	1x	-1x	0x	1x	0.3x	0.5x
Capitalization / Revenue	1x	0.72x	0.48x	0.63x	0.58x	0.59x	0.57x	0.55x
EV / Revenue	1.25x	0.9x	0.66x	0.87x	0.87x	0.9x	0.86x	0.82x
EV / EBITDA	9.97x	6.27x	5.37x	7.84x	7.21x	7.62x	6.75x	6.13x
EV / EBIT	20.8x	9.15x	8.4x	15.8x	14.5x	16.1x	13.3x	11.3x
EV / FCF	32.5x	19.1x	17.3x	22.3x	75.8x	116x	21.4x	15x
FCF Yield	3.08%	5.22%	5.77%	4.49%	1.32%	0.86%	4.68%	6.68%
Dividend per Share ²	3.3	3.4	3.4	3.4	2.25	2.234	2.35	2.492
Rate of return	5.1%	5.5%	7.33%	6.97%	5.3%	5.26%	5.53%	5.86%
EPS ²	-1.15	6.01	-0.7	0.25	1.45	1.8	2.82	3.53
Distribution rate	-287%	56.6%	-486%	1,360%	155%	124%	83.3%	70.6%
Net sales ¹	59,149	78,598	87,327	68,902	65,260	64,507	66,801	69,251
EBITDA ¹	7,435	11,348	10,762	7,671	7,858	7,633	8,549	9,309
EBIT ¹	3,560	7,768	6,878	3,806	3,911	3,621	4,350	5,069
Net income ¹	-1,060	5,523	-627	225	1,298	1,643	2,527	3,159
Net Debt ¹	14,677	14,352	16,268	16,590	18,781	20,198	19,807	19,141
Reference price ²	64.72	61.78	46.39	48.78	42.46	42.50	42.50	42.50
Nbr of stocks (in thousands)	918,479	918,479	894,516	892,522	892,522	892,522	-	-
Announcement Date	26/02/21	25/02/22	24/02/23	23/02/24	28/02/25	-	-	-

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.($)
BASF SE	23.6x	0.9x	7.62x	5.26%	44.21B
SHIN-ETSU CHEMICAL CO., LTD.	16.15x	2.82x	7.43x	2.43%	59.06B
PIDILITE INDUSTRIES LIMITED	62.72x	10.02x	42.88x	0.77%	17.47B
SRF LIMITED	49.78x	5.82x	27.25x	0.26%	10.96B
BRENNTAG SE	15.04x	0.66x	7.5x	3.78%	9.38B
ASAHI KASEI CORPORATION	10.53x	0.7x	5.51x	3.93%	9.2B
SYENSQO SA/NV	20.06x	1.35x	6.66x	2.37%	8.13B
MITSUBISHI CHEMICAL GROUP CORPORATION	7.84x	0.68x	5.28x	4.12%	7.27B
KUALA LUMPUR KEPONG	19.39x	1.26x	9.77x	2.82%	5.35B
TOSOH CORPORATION	11.08x	0.7x	4.81x	4.59%	4.7B
Average	23.62x	2.49x	12.47x	3.03%	17.57B
Weighted average by Cap.	24.20x	2.75x	12.02x	3.13%