Valuation Eurofins Scientific SE

Equities

Market Closed - Euronext Paris Other stock markets 11:35:10 2025-01-20 am EST			5-day change	1st Jan Change
47.81 ^EUR	+1.57%		-2.45%	-3.04%

Jan. 16	FTAI Aviation: Muddy Waters activist fund makes serious accusations
Jan. 16	Berenberg Cuts Eurofins Scientific's Rating on Negative Sentiment, Growth Headwinds	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	8,834	13,091	20,893	12,900	11,336	8,991	8,991	-
Change	-	48.19%	59.6%	-38.26%	-12.13%	-20.69%	0%	-
Enterprise Value (EV) ¹	12,079	15,333	23,132	15,739	14,041	11,982	11,938	11,725
Change	-	26.94%	50.86%	-31.96%	-10.79%	-14.66%	-0.37%	-1.79%
P/E ratio	47.2x	25x	27.8x	22.2x	45.4x	21x	17.8x	14.9x
PBR	3.11x	3.55x	4.49x	2.7x	2.24x	1.75x	1.63x	1.48x
PEG	-	0x	0.7x	-1x	-0.8x	0.3x	1x	0.8x
Capitalization / Revenue	1.94x	2.41x	3.11x	1.92x	1.74x	1.29x	1.19x	1.11x
EV / Revenue	2.65x	2.82x	3.44x	2.34x	2.16x	1.72x	1.59x	1.45x
EV / EBITDA	13x	10.9x	12.2x	10.4x	10.3x	7.93x	7.17x	6.4x
EV / EBIT	21.1x	15x	15.7x	15.2x	16.7x	13.1x	11.5x	10x
EV / FCF	46.8x	17.6x	22.8x	23.2x	29.6x	19.9x	17.3x	14.6x
FCF Yield	2.14%	5.69%	4.39%	4.3%	3.38%	5.03%	5.76%	6.84%
Dividend per Share ²	0.345	0.68	1	1	0.5	0.6012	0.716	0.8112
Rate of return	0.7%	0.99%	0.92%	1.49%	0.85%	1.26%	1.5%	1.7%
EPS ²	1.047	2.75	3.91	3.02	1.3	2.273	2.684	3.205
Distribution rate	33%	24.7%	25.6%	33.1%	38.5%	26.4%	26.7%	25.3%
Net sales ¹	4,563	5,439	6,718	6,712	6,515	6,957	7,525	8,072
EBITDA ¹	930.7	1,413	1,902	1,513	1,364	1,510	1,664	1,833
EBIT ¹	573.5	1,024	1,473	1,037	842	917.4	1,040	1,172
Net income ¹	195.2	539.4	783	606	310	412	505.1	606.5
Net Debt ¹	3,245	2,242	2,239	2,839	2,705	2,992	2,948	2,734
Reference price ²	49.42	68.63	108.80	67.06	58.98	47.81	47.81	47.81
Nbr of stocks (in thousands)	178,759	190,749	192,035	192,365	192,194	188,049	188,049	-
Announcement Date	3/4/20	3/1/21	2/22/22	3/1/23	2/27/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
EUROFINS SCIENTIFIC SE	20.73x	1.7x	7.85x	+1.28%	9.11B
HCA HEALTHCARE, INC.	13.97x	1.68x	8.57x	+0.85%	78.64B
CVS HEALTH CORPORATION	17.31x	0.32x	8.26x	+5.04%	66.22B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	45.25x	9.61x	37.94x	+1.60%	27.16B
FRESENIUS SE & CO. KGAA	18.24x	1.49x	8.74x	+2.51%	21.04B
NATERA, INC.	-100.9x	12.37x	-106.72x	-.--%	20.91B
LABCORP HOLDINGS INC.	25.35x	1.9x	11.26x	+1.22%	19.95B
QUEST DIAGNOSTICS INCORPORATED	19.2x	2.22x	11.4x	+1.95%	16.88B
DAVITA INC.	17.28x	1.88x	8.97x	-.--%	13.63B
FRESENIUS MEDICAL CARE AG	19.26x	1.19x	6.82x	+2.45%	13.56B
Average	9.57x	3.44x	0.31x	+1.69%	28.71B
Weighted average by Cap.	11.37x	2.92x	3.16x	+2.09%