Company Valuation: Eurofins Scientific SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 20,893 12,900 11,336 9,273 11,036 12,135 - -
Change - -38.26% -12.13% -18.2% 19.02% 9.95% - -
Enterprise Value (EV) 1 23,132 15,739 14,041 12,269 14,677 15,483 15,147 14,901
Change - -31.96% -10.79% -12.62% 19.63% 5.49% -2.17% -1.62%
P/E 27.8x 22.2x 45.4x 26.9x 28x 23.3x 18.4x 15.5x
PBR 4.49x 2.7x 2.24x 1.73x 2.56x 2.61x 2.36x 2.18x
PEG - -1x -0.8x 0.7x 1.3x 0.7x 0.7x 0.8x
Capitalization / Revenue 3.11x 1.92x 1.74x 1.33x 1.51x 1.6x 1.51x 1.42x
EV / Revenue 3.44x 2.34x 2.16x 1.77x 2.01x 2.04x 1.89x 1.74x
EV / EBITDA 12.2x 10.4x 10.3x 7.91x 8.94x 8.83x 7.97x 7.19x
EV / EBIT 15.7x 15.2x 16.7x 12.1x 13.6x 13.5x 12x 10.6x
EV / FCF 22.8x 23.2x 29.6x 15.3x 16.7x 17.8x 15.9x 14.3x
FCF Yield 4.39% 4.3% 3.38% 6.53% 5.97% 5.63% 6.29% 7%
Dividend per Share 2 1 1 0.5 0.5 0.72 0.808 0.9164 0.9723
Rate of return 0.92% 1.49% 0.85% 1.01% 1.15% 1.16% 1.31% 1.39%
EPS 2 3.91 3.02 1.3 1.83 2.23 3.006 3.802 4.512
Distribution rate 25.6% 33.1% 38.5% 27.3% 32.3% 26.9% 24.1% 21.5%
Net sales 1 6,718 6,712 6,515 6,951 7,296 7,592 8,013 8,553
EBITDA 1 1,902 1,513 1,364 1,552 1,641 1,753 1,901 2,072
EBIT 1 1,473 1,037 842 1,017 1,079 1,144 1,264 1,405
Net income 1 783 606 310 406 475 532.2 661 819
Net Debt 1 2,239 2,839 2,705 2,996 3,641 3,349 3,013 2,766
Reference price 2 108.80 67.06 58.98 49.31 62.40 69.90 69.90 69.90
Nbr of stocks (in thousands) 192,035 192,365 192,194 188,049 176,864 173,599 - -
Announcement Date 22/02/22 01/03/23 27/02/24 30/01/25 29/01/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.25x2.04x8.83x1.16% 14B
33.79x6.03x17.93x0.95% 49.54B
-21.33x304.18x-21.64x-.--% 44.06B
47.52x5.43x29.85x-.--% 40.85B
31.4x3.1x13.37x-.--% 40.14B
32.03x9.22x23.17x0.36% 34.17B
34.43x5.65x25.65x-.--% 16.9B
75.45x3.98x15.45x-.--% 13.46B
28.05x1.88x11.54x-.--% 12.78B
Average 31.62x 37.95x 13.79x 0.27% 29.54B
Weighted average by Cap. 27.50x 54.77x 12.77x 0.28%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ERF Stock
  4. Valuation Eurofins Scientific SE