Company Valuation: Ahold Delhaize N.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 24,256 24,196 30,575 26,232 24,994 30,441 30,441 -
Change - -0.25% 26.36% -14.21% -4.72% 21.79% 0% -
Enterprise Value (EV) 1 35,837 35,630 44,521 40,648 39,261 45,548 45,823 45,461
Change - -0.58% 24.95% -8.7% -3.41% 16.01% 0.61% -0.79%
P/E ratio 14x 17.8x 13.9x 10.6x 13.4x 14.8x 12.2x 11.4x
PBR 1.72x 1.98x 2.26x 1.73x 1.67x 2.02x 1.9x 1.74x
PEG - -1x 0.2x 0.6x -0.6x 1x 0.6x 1.6x
Capitalization / Revenue 0.37x 0.32x 0.4x 0.3x 0.28x 0.34x 0.33x 0.32x
EV / Revenue 0.54x 0.48x 0.59x 0.47x 0.44x 0.51x 0.49x 0.47x
EV / EBITDA 6.5x 5.54x 7.03x 5.68x 5.56x 6.5x 6.28x 5.97x
EV / EBIT 13.3x 9.91x 13.4x 10.9x 10.9x 12.7x 12.3x 11.7x
EV / FCF 19.4x 16.2x 27.5x 18.6x 16.2x 20.7x 21.1x 18.9x
FCF Yield 5.14% 6.17% 3.63% 5.38% 6.18% 4.82% 4.73% 5.28%
Dividend per Share 2 0.76 0.9 0.95 1.05 1.1 1.138 1.201 1.3
Rate of return 3.41% 3.89% 3.15% 3.91% 4.23% 3.44% 3.63% 3.93%
EPS 2 1.59 1.3 2.17 2.54 1.94 2.233 2.704 2.896
Distribution rate 47.8% 69.2% 43.8% 41.3% 56.7% 51% 44.4% 44.9%
Net sales 1 66,260 74,736 75,601 86,984 88,649 89,432 93,236 95,880
EBITDA 1 5,510 6,435 6,335 7,161 7,066 7,005 7,299 7,609
EBIT 1 2,700 3,594 3,331 3,728 3,604 3,579 3,728 3,902
Net income 1 1,766 1,397 2,246 2,546 1,874 2,093 2,449 2,606
Net Debt 1 11,581 11,434 13,946 14,416 14,267 15,107 15,383 15,021
Reference price 2 22.30 23.11 30.14 26.84 26.02 33.07 33.07 33.07
Nbr of stocks (in thousands) 1,087,956 1,047,005 1,014,615 977,353 960,753 920,494 920,494 -
Announcement Date 2/12/20 2/17/21 2/16/22 2/15/23 2/14/24 - - -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio EV / Sales EV / EBITDA Yield Capi. ($)
14.55x0.5x6.43x+3.50%31.32B
38.11x1.14x18.21x+0.91%734B
15.69x0.36x6.75x+2.03%42.47B
22.38x1.02x9x+1.13%37.34B
16.75x0.58x10.66x+2.78%36.35B
13.45x0.47x6.93x+3.75%29.58B
23.84x0.76x9.01x+3.13%22.79B
77.5x0.57x9.77x+1.09%19.67B
18.9x0.67x5.67x+1.48%19.47B
28.35x0.53x11.58x-.--%15.82B
Average 26.95x 0.66x 9.40x +1.98% 98.86B
Weighted average by Cap. 34.20x 1.00x 15.65x +1.25%
See all sector valuations

Year-on-year evolution of the PER

evolution-chart AHOLD-DELHAIZE-N-V

Historical PBR trend

evolution-chart AHOLD-DELHAIZE-N-V

Evolution Enterprise Value / Sales

evolution-chart AHOLD-DELHAIZE-N-V

Change in Enterprise Value/EBITDA

evolution-chart AHOLD-DELHAIZE-N-V

Year-on-year evolution of the Yield

evolution-chart AHOLD-DELHAIZE-N-V
  1. Stock Market
  2. Equities
  3. AD Stock
  4. Valuation Ahold Delhaize N.V.