Valuation DSM-Firmenich London S.E.

Equities

Market Closed - London S.E. Other stock markets 12:45:23 04/03/2026 GMT			5-day change	1st Jan Change
57.42 ^EUR	-0.87%		-4.86%	-16.13%

03-06	Lanxess Shares Plunge as Advent Backs Out of Envalior Stake Purchase	RE
03-04	Middle East tensions intensify pessimism in chemicals

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Capitalization ¹	24,442	25,777	17,408	14,418	-	-
Change	-	5.46%	-32.47%	-17.18%	-	-
Enterprise Value (EV) ¹	26,816	28,390	20,782	17,607	17,299	17,214
Change	-	5.87%	-26.8%	-15.28%	-1.75%	-0.49%
P/E ratio	10.1x	104x	25.7x	27.6x	22.3x	18.2x
PBR	0.94x	1.14x	0.98x	0.81x	0.81x	0.79x
PEG	-	-1.2x	0x	-1.2x	0.9x	0.8x
Capitalization / Revenue	1.99x	2.01x	1.39x	1.57x	1.5x	1.43x
EV / Revenue	2.18x	2.22x	1.66x	1.92x	1.8x	1.71x
EV / EBITDA	15.1x	13.4x	9.12x	9.75x	8.92x	8.24x
EV / EBIT	31.5x	23.4x	18.7x	14.9x	12.8x	11.5x
EV / FCF	46.2x	28x	30.5x	20.1x	18x	16.2x
FCF Yield	2.17%	3.57%	3.28%	4.98%	5.55%	6.16%
Dividend per Share ²	2.5	2.5	2.5	2.517	2.509	2.636
Rate of return	2.72%	2.56%	3.64%	4.39%	4.38%	4.6%
EPS ²	9.14	0.94	2.676	2.073	2.574	3.142
Distribution rate	27.4%	266%	93.4%	121%	97.5%	83.9%
Net sales ¹	12,310	12,799	12,521	9,168	9,599	10,068
EBITDA ¹	1,777	2,118	2,279	1,806	1,939	2,089
EBIT ¹	850	1,213	1,114	1,185	1,351	1,502
Net income ¹	2,131	250	694	530.8	670.4	811
Net Debt ¹	2,374	2,613	3,374	3,189	2,881	2,796
Reference price ²	92.00	97.72	68.76	57.32	57.32	57.32
Nbr of stocks (in thousands)	265,676	263,784	253,170	251,530	-	-
Announcement Date	15/02/24	13/02/25	12/02/26	-	-	-

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.($)
BERKSHIRE HATHAWAY INC.	23.29x	-	-	-.--%	1,076B
HONEYWELL INTERNATIONAL INC.	24.16x	4.34x	17.13x	2.06%	150B
HITACHI, LTD.	26.86x	2.05x	13.38x	1.02%	138B
MITSUBISHI HEAVY INDUSTRIES, LTD.	54.75x	3.32x	27.8x	0.52%	101B
3M COMPANY	18.45x	3.53x	12.15x	1.95%	80.8B
ILLINOIS TOOL WORKS INC.	24.58x	5.32x	18.06x	2.37%	79.88B
MITSUBISHI ELECTRIC CORPORATION	31.45x	1.87x	17.15x	1.01%	71.64B
JARDINE MATHESON HOLDINGS LIMITED	13.73x	0.88x	5.52x	3.05%	22.22B
Average	27.16x	3.04x	15.88x	1.5%	215B
Weighted average by Cap.	25.56x	3.31x	17.10x	0.58%