Company Valuation: FMC Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 13,929 15,608 7,866 6,068 1,733 1,754 - -
Change - 12.06% -49.6% -22.86% -71.45% 1.24% - -
Enterprise Value (EV) 1 16,584 18,310 11,521 9,076 5,223 5,175 4,990 4,895
Change - 10.41% -37.08% -21.22% -42.45% -0.92% -3.57% -1.91%
P/E ratio 19.3x 21.5x 5.99x 17.9x -0.78x 9.03x 6.11x 5.4x
PBR 4.56x 4.62x 1.78x 1.35x 0.83x 0.79x 0.46x 0.43x
PEG - 11.14x 0.1x -0.2x 0x -0x 0.1x 0.4x
Capitalization / Revenue 2.76x 2.69x 1.75x 1.43x 0.5x 0.48x 0.45x 0.44x
EV / Revenue 3.29x 3.16x 2.57x 2.14x 1.51x 1.4x 1.28x 1.21x
EV / EBITDA 12.5x 13x 11.8x 10.1x 6.2x 7.51x 6.41x 5.99x
EV / EBIT 14.4x 14.8x 14.5x 12.5x 7.81x 10x 8.23x 7.6x
EV / FCF 20.8x 35.4x -26.5x 13.6x -50.7x -226x 28.6x 22.6x
FCF Yield 4.81% 2.83% -3.77% 7.37% -1.97% -0.44% 3.5% 4.43%
Dividend per Share 2 1.96 2.17 2.32 2.32 - 0.32 0.483 0.3228
Rate of return 1.78% 1.74% 3.68% 4.77% - 2.28% 3.44% 2.3%
EPS 2 5.7 5.81 10.53 2.72 -17.88 1.555 2.299 2.602
Distribution rate 34.4% 37.3% 22% 85.3% - 20.6% 21% 12.4%
Net sales 1 5,045 5,802 4,487 4,246 3,467 3,690 3,894 4,032
EBITDA 1 1,324 1,407 978 902.6 842.7 689.1 778.1 817.3
EBIT 1 1,153 1,238 793.7 726.3 669.1 517.4 606.4 643.9
Net income 1 736.5 736.5 1,322 341.1 -2,239 195.3 323.6 327.7
Net Debt 1 2,656 2,702 3,655 3,008 3,490 3,421 3,236 3,141
Reference price 2 109.89 124.80 63.05 48.61 13.87 14.04 14.04 14.04
Nbr of stocks (in thousands) 126,751 125,066 124,759 124,836 124,920 124,934 - -
Announcement Date 2/8/22 2/7/23 2/5/24 2/4/25 2/4/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
9.03x1.4x7.51x2.28% 1.75B
26.91x2.73x11.96x0.97% 51.76B
13.8x1.48x8.41x3.37% 11.28B
21.14x1.36x7.37x1.41% 5.77B
33.73x6.1x23.37x0.47% 5.08B
Average 20.92x 2.62x 11.72x 1.7% 15.13B
Weighted average by Cap. 24.56x 2.64x 11.74x 1.36%

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

  1. Stock Market
  2. Equities
  3. FMC Stock
  4. Valuation FMC Corporation