Company Valuation: 3M Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 102,360 69,104 60,379 70,297 85,049 89,632 - -
Change - -32.49% -12.63% 16.43% 20.99% 5.39% - -
Enterprise Value (EV) 1 115,159 81,150 70,428 75,613 91,718 98,537 98,704 97,463
Change - -29.53% -13.21% 7.36% 21.3% 7.43% 0.17% -1.26%
P/E 17.6x 11.8x -8.66x 17.1x 26.7x 22.5x 18.9x 17.5x
PBR 6.72x 4.61x 12.4x 17.9x 17.9x 19.5x 13.2x 9.19x
PEG - 19.9x 0x -0x -1.3x 0.8x 1x 2.24x
Capitalization / Revenue 2.9x 2.02x 1.85x 2.97x 3.5x 3.52x 3.37x 3.24x
EV / Revenue 3.26x 2.37x 2.16x 3.2x 3.78x 3.87x 3.71x 3.52x
EV / EBITDA 12.4x 9.07x 8.64x 12.3x 13.1x 13.1x 12.2x 11.5x
EV / EBIT 15.6x 11.4x 11x 14.9x 16.1x 15.8x 14.4x 13.3x
EV / FCF 19.7x 21.1x 13.9x 119x 65.7x 24.6x 22.1x 21.3x
FCF Yield 5.08% 4.73% 7.19% 0.84% 1.52% 4.06% 4.52% 4.7%
Dividend per Share 2 5.92 5.96 6 3.61 2.92 3.191 3.386 3.565
Rate of return 3.33% 4.97% 5.49% 2.8% 1.82% 1.84% 1.95% 2.06%
EPS 2 10.12 10.18 -12.63 7.55 6 7.696 9.188 9.906
Distribution rate 58.5% 58.5% -47.5% 47.8% 48.7% 41.5% 36.9% 36%
Net sales 1 35,355 34,229 32,681 23,630 24,279 25,441 26,634 27,703
EBITDA 1 9,284 8,947 8,147 6,168 7,001 7,505 8,111 8,509
EBIT 1 7,369 7,116 6,388 5,067 5,693 6,227 6,850 7,329
Net income 1 5,921 5,777 -6,995 4,173 3,250 4,029 4,828 5,168
Net Debt 1 12,799 12,046 10,049 5,316 6,669 8,905 9,072 7,831
Reference price 2 177.63 119.92 109.32 129.09 160.10 173.46 173.46 173.46
Nbr of stocks (in thousands) 576,253 576,253 552,317 544,559 531,225 516,730 - -
Announcement Date 1/25/22 1/24/23 1/23/24 1/21/25 1/20/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.54x3.87x13.13x1.84% 89.63B
25.52x - - -.--% 1,161B
25.67x2.07x12.86x1.08% 159B
24.11x5.16x17.61x2.37% 78.53B
26.83x2.03x15.34x0.83% 77.46B
9.97x4.03x18.26x2.33% 70.18B
18.05x1.45x10.24x1.36% 62.27B
53.73x3.27x16.76x2.31% 30.12B
Average 25.80x 3.13x 14.89x 1.52% 216.01B
Weighted average by Cap. 24.97x 3.01x 14.49x 0.52%

Y-o-Y evolution of P/E

Valuation ratios - P/E - 3M Company

Historical PBR trend

Valuation ratios - PBR - 3M Company

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - 3M Company

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - 3M Company


Year-on-year evolution of the Yield

Valuation ratios - Yield - 3M Company
  1. Stock Market
  2. Stocks
  3. MMM Stock
  4. Valuation 3M Company