Company Valuation: Sanofi

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 111,194 112,665 112,549 116,968 100,655 91,229 - -
Change - 1.32% -0.1% 3.93% -13.95% -9.36% - -
Enterprise Value (EV) 1 121,177 119,102 120,342 125,740 111,663 103,262 101,196 99,839
Change - -1.71% 1.04% 4.49% -11.2% -7.52% -2% -1.34%
P/E ratio 17.8x 16.7x 20.8x 20.4x 12.9x 11.3x 10.6x 9.12x
PBR 1.62x 1.5x 1.52x 1.51x 1.41x 1.22x 1.16x 1.1x
PEG - 2.07x -1.1x 3.14x 0.3x 2.34x 1.47x 0.6x
Capitalization / Revenue 2.94x 2.62x 2.61x 2.85x 2.31x 1.94x 1.83x 1.74x
EV / Revenue 3.21x 2.77x 2.79x 3.06x 2.56x 2.19x 2.03x 1.9x
EV / EBITDA 9.95x 8.14x 8.44x 9.76x 8.22x 7.09x 6.56x 5.91x
EV / EBIT 11.3x 9.13x 9.5x 11.1x 9.19x 8.05x 7.4x 6.65x
EV / FCF 15x 14x 14.2x 21.1x 13.8x 12x 11.1x 9.74x
FCF Yield 6.68% 7.12% 7.04% 4.74% 7.24% 8.32% 9.03% 10.3%
Dividend per Share 2 3.33 3.56 3.76 3.92 4.12 4.254 4.505 4.829
Rate of return 3.76% 3.96% 4.19% 4.18% 4.98% 5.6% 5.93% 6.35%
EPS 2 4.97 5.37 4.31 4.59 6.4 6.709 7.193 8.33
Distribution rate 67% 66.3% 87.2% 85.4% 64.4% 63.4% 62.6% 58%
Net sales 1 37,761 42,997 43,070 41,081 43,626 47,045 49,942 52,421
EBITDA 1 12,183 14,627 14,259 12,889 13,583 14,559 15,431 16,882
EBIT 1 10,714 13,040 12,670 11,343 12,149 12,826 13,680 15,023
Net income 1 6,223 6,720 5,400 5,744 7,813 8,134 8,935 10,336
Net Debt 1 9,983 6,437 7,793 8,772 11,008 12,033 9,967 8,610
Reference price 2 88.58 89.84 89.76 93.74 82.72 76.01 76.01 76.01
Nbr of stocks (in thousands) 1,255,293 1,254,060 1,253,891 1,247,793 1,216,810 1,200,220 - -
Announcement Date 04/02/22 03/02/23 01/02/24 30/01/25 29/01/26 - - -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.26x2.23x7.27x5.56% 107B
33.49x12.17x25.07x0.6% 1,021B
25.33x5.84x15.88x2.25% 571B
27.6x6.73x13.74x3.04% 398B
17.1x4.23x10.39x3.14% 319B
23x4.78x13.59x1.83% 283B
20.62x5.33x12.95x3.06% 272B
22.4x6.01x10.5x2.93% 186B
11.92x4.49x9.18x4.21% 185B
-44.91x5.43x30.64x2.59% 156B
Average 14.78x 5.72x 14.92x 2.92% 349.68B
Weighted average by Cap. 22.24x 7.33x 17.16x 2.22%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!