Valuation Bayer AG

Equities

Market Closed - Xetra Other stock markets 17:03:26 09/12/2025 GMT			After hours 17:19:42
36.36 ^EUR	+4.17%		36.36	+0.01%

05:09pm	Frankfurt Stock Exchange closing: DAX continues to rise with the "handbrake on"	DP
02:51pm	Imports: EU wants more controls on pesticide residues	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	47,309	46,174	47,476	33,039	18,975	34,257	-	-
Change	-	-2.4%	2.82%	-30.41%	-42.57%	80.54%	-	-
Enterprise Value (EV) ¹	84,884	79,140	78,749	67,302	51,329	66,081	63,412	60,696
Change	-	-6.77%	-0.49%	-14.54%	-23.73%	28.74%	-4.04%	-4.28%
P/E ratio	-4.51x	46.1x	11.5x	-11.2x	-7.43x	116x	14.3x	11.7x
PBR	1.55x	1.4x	1.22x	1x	0.59x	1.04x	0.97x	0.91x
PEG	-	-0x	0x	0x	0.6x	-1x	0x	0.5x
Capitalization / Revenue	1.14x	1.05x	0.94x	0.69x	0.41x	0.75x	0.74x	0.73x
EV / Revenue	2.05x	1.8x	1.55x	1.41x	1.1x	1.45x	1.38x	1.29x
EV / EBITDA	7.41x	7.08x	5.83x	5.75x	5.07x	6.91x	6.59x	6.01x
EV / EBIT	12x	10.8x	8.51x	8.87x	9.44x	12.4x	10.8x	9.71x
EV / FCF	34.2x	31.9x	19x	28.4x	11.2x	28.1x	17.9x	16.6x
FCF Yield	2.93%	3.13%	5.26%	3.52%	8.94%	3.56%	5.58%	6.02%
Dividend per Share ²	2	2	2.4	0.11	0.11	0.1115	0.5114	1.129
Rate of return	4.15%	4.26%	4.97%	0.33%	0.57%	0.32%	1.47%	3.24%
EPS ²	-10.68	1.02	4.22	-2.99	-2.6	0.2999	2.436	2.979
Distribution rate	-18.7%	196%	56.9%	-3.68%	-4.23%	37.2%	21%	37.9%
Net sales ¹	41,400	44,081	50,739	47,637	46,606	45,695	46,032	47,152
EBITDA ¹	11,461	11,179	13,513	11,706	10,123	9,557	9,615	10,099
EBIT ¹	7,095	7,295	9,257	7,589	5,436	5,335	5,863	6,251
Net income ¹	-10,495	1,000	4,150	-2,941	-2,552	633.5	2,552	3,025
Net Debt ¹	37,575	32,966	31,273	34,263	32,354	31,824	29,155	26,439
Reference price ²	48.16	47.00	48.32	33.63	19.31	34.87	34.87	34.87
Nbr of stocks (in thousands)	982,424	982,424	982,424	982,424	982,424	982,424	-	-
Announcement Date	25/02/21	01/03/22	28/02/23	05/03/24	04/03/25	-	-	-

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.($)
BAYER AG	116.27x	1.45x	6.91x	0.32%	39.8B
ELI LILLY AND COMPANY	43.61x	14.44x	32.05x	0.59%	893B
JOHNSON & JOHNSON	19.24x	5.4x	14.95x	2.56%	486B
ABBVIE INC.	52.12x	7.39x	17.51x	2.92%	394B
ROCHE HOLDING AG	18.44x	4.63x	11.59x	3.11%	336B
ASTRAZENECA PLC	27.22x	5.16x	15.3x	1.78%	280B
NOVARTIS AG	18.22x	4.93x	11.59x	3.1%	253B
MERCK & CO., INC.	12.78x	4.18x	8.94x	3.27%	246B
NOVO NORDISK A/S	12.97x	4.66x	9.64x	3.89%	207B
AMGEN INC.	24.54x	5.99x	10.29x	2.97%	173B
Average	34.54x	5.82x	13.88x	2.45%	330.81B
Weighted average by Cap.	30.83x	7.79x	18.19x	2.23%