Valuation Saint-Gobain

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 13/02/2026 GMT			5-day change	1st Jan Change
90.86 ^EUR	+1.43%		+2.85%	+4.48%

02-03	SAINT GOBAIN : Buy rating from Berenberg	ZD
01-30	Denmark's North Media Names New CFO	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	19,976	32,629	23,615	33,969	42,769	44,787	44,787	-
Change	-	63.34%	-27.62%	43.84%	25.9%	4.72%	0%	-
Enterprise Value (EV) ¹	27,157	39,916	31,847	41,362	52,547	55,004	53,721	52,564
Change	-	46.98%	-20.21%	29.88%	27.04%	4.68%	-2.33%	-2.15%
P/E ratio	44.1x	12.9x	7.82x	12.7x	15.1x	14.7x	13.8x	12.5x
PBR	1.12x	1.56x	1.05x	1.44x	1.69x	1.72x	1.61x	1.51x
PEG	-	0x	0.4x	-1.28x	1.85x	1.75x	1.95x	1.2x
Capitalization / Revenue	0.52x	0.74x	0.46x	0.71x	0.92x	0.96x	0.94x	0.91x
EV / Revenue	0.71x	0.9x	0.62x	0.86x	1.13x	1.18x	1.13x	1.06x
EV / EBITDA	6.15x	6.44x	4.47x	5.91x	7.29x	7.54x	7.15x	6.63x
EV / EBIT	9.51x	8.86x	5.97x	7.88x	9.91x	10.5x	9.87x	9.05x
EV / FCF	7.81x	13.3x	8.45x	10.3x	13x	17.1x	16x	14.8x
FCF Yield	12.8%	7.51%	11.8%	9.69%	7.67%	5.85%	6.23%	6.77%
Dividend per Share ²	1.33	1.63	2	2.1	2.2	2.319	2.469	2.661
Rate of return	3.55%	2.63%	4.38%	3.15%	2.57%	2.55%	2.72%	2.93%
EPS ²	0.85	4.79	5.84	5.26	5.69	6.168	6.604	7.288
Distribution rate	156%	34%	34.2%	39.9%	38.7%	37.6%	37.4%	36.5%
Net sales ¹	38,128	44,160	51,197	47,944	46,571	46,510	47,463	49,359
EBITDA ¹	4,415	6,202	7,123	7,001	7,205	7,298	7,514	7,931
EBIT ¹	2,855	4,507	5,337	5,251	5,304	5,245	5,441	5,811
Net income ¹	456	2,521	3,003	2,669	2,844	3,110	3,293	3,601
Net Debt ¹	7,181	7,287	8,232	7,393	9,778	10,217	8,933	7,777
Reference price ²	37.50	61.87	45.65	66.66	85.70	90.86	90.86	90.86
Nbr of stocks (in thousands)	532,684	527,378	517,315	509,589	499,051	492,926	492,926	-
Announcement Date	25/02/21	24/02/22	23/02/23	29/02/24	27/02/25	-	-	-

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.($)
SAINT-GOBAIN	14.73x	1.18x	7.54x	2.55%	53.15B
ASSA ABLOY AB	28.89x	3.16x	16.1x	1.62%	47.31B
CARLISLE COMPANIES INCORPORATED	23.98x	3.79x	15.64x	1.03%	17.05B
MASCO CORPORATION	18.29x	2.32x	12.23x	1.68%	15.51B
BUILDERS FIRSTSOURCE, INC.	26.38x	1.1x	10.25x	-.--%	12.69B
AGC INC.	22.23x	0.93x	6.09x	3.33%	8.77B
SIMPSON MANUFACTURING CO., INC.	25.73x	3.75x	16.4x	0.54%	8.67B
ZURN ELKAY WATER SOLUTIONS CORPORATION	37.08x	4.8x	18x	0.86%	8.56B
ARMSTRONG WORLD INDUSTRIES, INC.	27.82x	5.47x	15.97x	0.63%	8.64B
Average	25.01x	2.94x	13.13x	1.36%	20.04B
Weighted average by Cap.	23.03x	2.53x	12.40x	1.68%