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 86,189 - -
Change - 1.32% -0.1% 3.93% -13.95% -14.37% - -
Enterprise Value (EV) 1 121,177 119,102 120,342 125,740 111,663 97,526 94,194 91,528
Change - -1.71% 1.04% 4.49% -11.2% -12.66% -3.42% -2.83%
P/E 17.8x 16.7x 20.8x 20.4x 12.9x 11.7x 10.3x 8.82x
PBR 1.62x 1.5x 1.52x 1.51x 1.41x 1.17x 1.1x 1.04x
PEG - 2.07x -1.1x 3.14x 0.3x -3.04x 0.7x 0.5x
Capitalization / Revenue 2.94x 2.62x 2.61x 2.85x 2.31x 1.82x 1.71x 1.62x
EV / Revenue 3.21x 2.77x 2.79x 3.06x 2.56x 2.06x 1.87x 1.72x
EV / EBITDA 9.95x 8.14x 8.44x 9.76x 8.22x 6.59x 5.97x 5.34x
EV / EBIT 11.3x 9.13x 9.5x 11.1x 9.19x 7.43x 6.85x 6.14x
EV / FCF 15x 14x 14.2x 21.1x 13.8x 11.9x 10.5x 9.13x
FCF Yield 6.68% 7.12% 7.04% 4.74% 7.24% 8.44% 9.54% 11%
Dividend per Share 2 3.33 3.56 3.76 3.92 4.12 4.256 4.502 4.801
Rate of return 3.76% 3.96% 4.19% 4.18% 4.98% 5.9% 6.24% 6.65%
EPS 2 4.97 5.37 4.31 4.59 6.4 6.154 7.036 8.181
Distribution rate 67% 66.3% 87.2% 85.4% 64.4% 69.2% 64% 58.7%
Net sales 1 37,761 42,997 43,070 41,081 43,626 47,398 50,486 53,250
EBITDA 1 12,183 14,627 14,259 12,889 13,583 14,808 15,785 17,152
EBIT 1 10,714 13,040 12,670 11,343 12,149 13,123 13,761 14,897
Net income 1 6,223 6,720 5,400 5,744 7,813 7,460 8,718 10,168
Net Debt 1 9,983 6,437 7,793 8,772 11,008 11,337 8,005 5,339
Reference price 2 88.58 89.84 89.76 93.74 82.72 72.16 72.16 72.16
Nbr of stocks (in thousands) 1,255,293 1,254,060 1,253,891 1,247,793 1,216,810 1,198,069 - -
Announcement Date 04/02/22 03/02/23 01/02/24 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.($)
35.8x12.9x27.02x0.55% 1,116B
37.07x6.25x17.38x2.11% 610B
36.17x8.31x17.13x2.45% 501B
112.15x5.92x25.35x2.35% 358B
20.49x5x12.4x2.64% 366B
21.24x5.55x13.66x2.88% 288B
22x4.43x12.71x1.99% 261B
27.56x7.08x12.68x2.32% 235B
-45.98x7.04x27.26x2.1% 195B
Average 29.61x 6.94x 18.40x 2.15% 436.64B
Weighted average by Cap. 35.04x 8.17x 19.98x 1.84%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sanofi

Historical PBR trend

Valuation ratios - PBR - Sanofi

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sanofi

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sanofi


Year-on-year evolution of the Yield

Valuation ratios - Yield - Sanofi