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 94,903 - -
Change - -32.49% -12.63% 16.43% 20.99% 11.59% - -
Enterprise Value (EV) 1 115,159 81,150 70,428 75,613 91,718 103,796 103,898 102,985
Change - -29.53% -13.21% 7.36% 21.3% 13.17% 0.1% -0.88%
P/E 17.6x 11.8x -8.66x 17.1x 26.7x 23.9x 20x 18.5x
PBR 6.72x 4.61x 12.4x 17.9x 17.9x 20.6x 13.9x 9.73x
PEG - 19.9x 0x -0x -1.3x 0.8x 1x 2.37x
Capitalization / Revenue 2.9x 2.02x 1.85x 2.97x 3.5x 3.73x 3.57x 3.43x
EV / Revenue 3.26x 2.37x 2.16x 3.2x 3.78x 4.08x 3.9x 3.72x
EV / EBITDA 12.4x 9.07x 8.64x 12.3x 13.1x 13.8x 12.8x 12.1x
EV / EBIT 15.6x 11.4x 11x 14.9x 16.1x 16.6x 15.2x 14x
EV / FCF 19.7x 21.1x 13.9x 119x 65.7x 25x 22.4x 23.8x
FCF Yield 5.08% 4.73% 7.19% 0.84% 1.52% 3.99% 4.46% 4.2%
Dividend per Share 2 5.92 5.96 6 3.61 2.92 3.216 3.359 3.585
Rate of return 3.33% 4.97% 5.49% 2.8% 1.82% 1.75% 1.83% 1.95%
EPS 2 10.12 10.18 -12.63 7.55 6 7.688 9.194 9.912
Distribution rate 58.5% 58.5% -47.5% 47.8% 48.7% 41.8% 36.5% 36.2%
Net sales 1 35,355 34,229 32,681 23,630 24,279 25,433 26,610 27,692
EBITDA 1 9,284 8,947 8,147 6,168 7,001 7,501 8,104 8,527
EBIT 1 7,369 7,116 6,388 5,067 5,693 6,236 6,851 7,335
Net income 1 5,921 5,777 -6,995 4,173 3,250 4,053 4,818 5,156
Net Debt 1 12,799 12,046 10,049 5,316 6,669 8,894 8,996 8,082
Reference price 2 177.63 119.92 109.32 129.09 160.10 183.66 183.66 183.66
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
24.23x4.13x14.02x1.73% 96.24B
17.98x - - -.--% 1,254B
22.8x1.8x10.8x1.22% 140B
24.98x5.33x18.17x2.24% 81.49B
10.07x4.06x18.46x2.31% 70.91B
22.62x1.69x12.99x0.95% 66.3B
19.03x1.49x10.41x1.29% 63.57B
47.29x3.15x16.2x2.38% 28.72B
Average 23.62x 3.09x 14.44x 1.52% 225B
Weighted average by Cap. 19.37x 3.05x 13.96x 0.5%

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