Valuation Danone Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 15:45:45 09/09/2026 BST			5-day change	1st Jan Change
63.30 ^EUR	-1.34%		-1.74%	-17.62%

09-09	Danone : UBS maintains a Buy rating	ZD
09-09	Danone : Deutsche Bank maintains a Sell rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	35,530	30,830	37,646	41,915	49,156	40,502	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-17.6%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	49,279	48,407	47,978
Change	-	-11.06%	16.93%	5.53%	14%	-14.43%	-1.77%	-0.89%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	16.7x	15.3x	14.3x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.28x	2.15x	2.05x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.5x	1.62x	2.14x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.44x	1.37x	1.32x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.75x	1.64x	1.57x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	9.87x	9.17x	8.66x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	12.8x	11.8x	11.1x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	19.9x	17x	16.1x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	5.01%	5.87%	6.21%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.353	2.495	2.661
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.74%	3.96%	4.23%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.761	4.115	4.39
Distribution rate	66%	135%	162%	68.7%	79.8%	62.6%	60.6%	60.6%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,192	29,482	30,602
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,990	5,277	5,540
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,838	4,093	4,321
Net income ¹	1,924	959	881	2,021	1,825	2,356	2,590	2,762
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	8,777	7,905	7,476
Reference price ²	54.59	49.23	58.68	65.12	76.78	62.96	62.96	62.96
Nbr of stocks (in thousands)	650,849	626,246	641,543	643,653	640,218	643,298	-	-
Announcement Date	23/02/22	22/02/23	22/02/24	26/02/25	20/02/26	-	-	-

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.($)
NESTLÉ S.A.	21.17x	2.87x	14.32x	3.91%	256B
MONDELEZ INTERNATIONAL, INC.	19.62x	2.47x	14.73x	3.34%	78.66B
DANONE	17.25x	1.79x	10.13x	3.62%	48.57B
ARCHER-DANIELS-MIDLAND COMPANY	15.65x	0.56x	10.16x	2.47%	40.73B
THE HERSHEY COMPANY	20.98x	3.19x	12.94x	3.33%	34.81B
AJINOMOTO CO., INC.	34.74x	3.02x	17.5x	1.06%	31.37B
KRAFT HEINZ	-8.78x	1.89x	9.39x	6.44%	29.53B
NESTLÉ INDIA LIMITED	65.07x	9.99x	41.41x	1.17%	28.57B
Average	23.21x	3.22x	16.32x	3.17%	68.48B
Weighted average by Cap.	21.63x	2.89x	14.94x	3.49%