|
Market Closed -
Other stock markets
|
After hours 03:20:38 pm | |||
| 40.02 EUR | +0.98% |
|
40.08 | +0.17% |
| 11:10am | Bayer takes its battle on pesticide liability to Kansas | RE |
| 09:20am | CBOT Trends-Wheat up 7-8 cents, corn up 6-7, soybeans up 17-20 | RE |
Company Valuation: Bayer AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 46,174 | 47,476 | 33,039 | 18,975 | 36,360 | 38,929 | - | - |
| Change | - | 2.82% | -30.41% | -42.57% | 91.62% | 7.07% | - | - |
| Enterprise Value (EV) 1 | 79,140 | 78,749 | 67,302 | 51,329 | 36,360 | 71,171 | 68,175 | 65,701 |
| Change | - | -0.49% | -14.54% | -23.73% | -29.16% | 95.74% | -4.21% | -3.63% |
| P/E ratio | 46.1x | 11.5x | -11.2x | -7.43x | -10.1x | 32.1x | 13.1x | 10.6x |
| PBR | 1.4x | 1.22x | 1x | 0.59x | - | 1.37x | 1.16x | 1.14x |
| PEG | - | 0x | 0x | 0.6x | -0.2x | -0x | 0x | 0.4x |
| Capitalization / Revenue | 1.05x | 0.94x | 0.69x | 0.41x | 0.8x | 0.86x | 0.83x | 0.8x |
| EV / Revenue | 1.8x | 1.55x | 1.41x | 1.1x | 0.8x | 1.57x | 1.46x | 1.35x |
| EV / EBITDA | 7.08x | 5.83x | 5.75x | 5.07x | 3.76x | 7.5x | 6.74x | 5.94x |
| EV / EBIT | 10.8x | 8.51x | 8.87x | 9.44x | 7.12x | 12.6x | 11x | 9.81x |
| EV / FCF | 31.9x | 19x | 28.4x | 11.2x | - | -34.3x | 18.9x | 16x |
| FCF Yield | 3.13% | 5.26% | 3.52% | 8.94% | - | -2.92% | 5.28% | 6.24% |
| Dividend per Share 2 | 2 | 2.4 | 0.11 | 0.11 | - | 0.2206 | 0.7967 | 1.283 |
| Rate of return | 4.26% | 4.97% | 0.33% | 0.57% | - | 0.56% | 2.01% | 3.24% |
| EPS 2 | 1.02 | 4.22 | -2.99 | -2.6 | -3.68 | 1.236 | 3.026 | 3.752 |
| Distribution rate | 196% | 56.9% | -3.68% | -4.23% | - | 17.9% | 26.3% | 34.2% |
| Net sales 1 | 44,081 | 50,739 | 47,637 | 46,606 | 45,575 | 45,447 | 46,850 | 48,796 |
| EBITDA 1 | 11,179 | 13,513 | 11,706 | 10,123 | 9,669 | 9,485 | 10,117 | 11,061 |
| EBIT 1 | 7,295 | 9,257 | 7,589 | 5,436 | 5,108 | 5,632 | 6,224 | 6,695 |
| Net income 1 | 1,000 | 4,150 | -2,941 | -2,552 | -3,620 | 1,648 | 3,006 | 3,696 |
| Net Debt 1 | 32,966 | 31,273 | 34,263 | 32,354 | - | 32,243 | 29,247 | 26,773 |
| Reference price 2 | 47.00 | 48.32 | 33.63 | 19.31 | 37.01 | 39.62 | 39.62 | 39.62 |
| Nbr of stocks (in thousands) | 982,424 | 982,424 | 982,424 | 982,424 | 982,424 | 982,424 | - | - |
| Announcement Date | 3/1/22 | 2/28/23 | 3/5/24 | 3/4/25 | 3/4/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.07x | 1.57x | 7.51x | 0.58% | 45.33B | |
| 29.43x | 11.08x | 22.26x | 0.66% | 895B | |
| 25.86x | 6.02x | 16.39x | 2.17% | 587B | |
| 24.65x | 6.75x | 13.55x | 3.05% | 401B | |
| 18.04x | 4.39x | 10.87x | 3% | 345B | |
| 21.41x | 5.76x | 14.24x | 2.81% | 300B | |
| 24.8x | 5.16x | 14.3x | 1.69% | 306B | |
| 27.37x | 4.79x | 14.99x | 2.88% | 289B | |
| 25.26x | 6.39x | 11.37x | 2.67% | 202B | |
| 20.59x | 6.26x | 11.33x | 2.19% | 184B | |
| Average | 24.95x | 5.82x | 13.68x | 2.17% | 355.58B | |
| Weighted average by Cap. | 25.29x | 7.00x | 15.87x | 2.05% |
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
- Equities
- BAYN Stock
- Valuation Bayer AG
Select your edition
All financial news and data tailored to specific country editions
