|
Market Closed -
Euronext Bruxelles
16:55:00 18/09/2026 BST
|
Pre-market 07:09:09 | |||
| 25.14 EUR | -4.41% |
|
25.37 | +0.91% |
| 09-08 | Solvay Confirms Partnership Talks with One Investment Management for Rare Earths Business | MT |
| 09-08 | Solvay in talks with One Investment Management on rare earths partnership | RE |
Company Valuation: Solvay SA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,543 | 9,790 | 2,912 | 3,251 | 2,837 | 2,630 | - | - |
| Change | - | -7.14% | -70.26% | 11.65% | -12.73% | -7.3% | - | - |
| Enterprise Value (EV) 1 | 12,692 | 11,581 | 4,401 | 4,751 | 4,434 | 4,360 | 4,384 | 4,364 |
| Change | - | -8.75% | -62% | 7.96% | -6.67% | -1.68% | 0.56% | -0.46% |
| P/E | 11.2x | 5.16x | 1.4x | 14.8x | 97x | 11.9x | 12.5x | 12.2x |
| PBR | 1.2x | 0.92x | 2.31x | 2.47x | 2.65x | 2.52x | 2.66x | 2.74x |
| PEG | - | 0x | 0.17x | -0.2x | -1.1x | 0x | -2.55x | 5.48x |
| Capitalization / Revenue | 1.04x | 0.73x | 0.6x | 0.69x | 0.67x | 0.64x | 0.63x | 0.61x |
| EV / Revenue | 1.26x | 0.86x | 0.9x | 1.01x | 1.04x | 1.06x | 1.04x | 1.02x |
| EV / EBITDA | 5.39x | 3.59x | 3.53x | 4.52x | 5.03x | 5.6x | 5.34x | 5.05x |
| EV / EBIT | 7.93x | 4.77x | 4.75x | 6.49x | 7.9x | 9.26x | 8.7x | 7.72x |
| EV / FCF | 14.7x | 10.6x | 7.84x | 13.2x | 12.7x | 21.6x | 17.4x | 16.7x |
| FCF Yield | 6.79% | 9.47% | 12.7% | 7.6% | 7.89% | 4.63% | 5.75% | 5.98% |
| Dividend per Share 2 | 3.85 | 4.05 | 2.43 | 2.43 | 2.43 | 2.43 | 2.435 | 2.439 |
| Rate of return | 3.77% | 4.29% | 8.76% | 7.8% | 8.95% | 9.67% | 9.69% | 9.7% |
| EPS 2 | 9.13 | 18.3 | 19.85 | 2.1 | 0.28 | 2.115 | 2.011 | 2.056 |
| Distribution rate | 42.2% | 22.1% | 12.2% | 116% | 868% | 115% | 121% | 119% |
| Net sales 1 | 10,105 | 13,426 | 4,880 | 4,686 | 4,262 | 4,102 | 4,201 | 4,296 |
| EBITDA 1 | 2,356 | 3,229 | 1,246 | 1,052 | 881 | 778.3 | 820.3 | 864.4 |
| EBIT 1 | 1,600 | 2,426 | 926 | 732 | 561 | 470.7 | 504.1 | 565.4 |
| Net income 1 | 948 | 1,905 | 2,093 | 223 | 30 | 187.2 | 246 | 267.5 |
| Net Debt 1 | 2,149 | 1,791 | 1,489 | 1,500 | 1,597 | 1,730 | 1,754 | 1,734 |
| Reference price 2 | 102.20 | 94.46 | 27.73 | 31.16 | 27.16 | 25.14 | 25.14 | 25.14 |
| Nbr of stocks (in thousands) | 103,158 | 103,640 | 105,008 | 104,332 | 104,465 | 104,623 | - | - |
| Announcement Date | 23/02/22 | 23/02/23 | 13/03/24 | 05/03/25 | 24/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.89x | 1.06x | 5.6x | 9.67% | 3.02B | |
| 19.33x | 3.42x | 9.7x | 2.05% | 69.24B | |
| 12.19x | 0.93x | 7.73x | 4.42% | 50.96B | |
| 56.02x | 8.98x | 38.24x | 0.97% | 16.68B | |
| 12.9x | 0.86x | 6.01x | 2.82% | 13.72B | |
| 11.88x | 0.74x | 4.79x | 2.83% | 10.29B | |
| 15.62x | 0.71x | 7.68x | 3.16% | 9.92B | |
| 36.11x | 1.65x | 8.74x | 2.1% | 9.04B | |
| 4.53x | 0.65x | 2.7x | 4.85% | 8.68B | |
| 31.82x | 4.35x | 18.63x | 0.36% | 7.91B | |
| Average | 21.23x | 2.34x | 10.98x | 3.32% | 19.95B | |
| Weighted average by Cap. | 20.06x | 2.60x | 10.92x | 2.89% |
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
- Stock Market
- Stocks
- SOLB Stock
- Valuation Solvay SA
Select your edition
All financial news and data tailored to specific country editions
