Company Valuation: Qiagen N.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 12,018 12,618 11,355 9,910 9,897 10,500 10,500 -
Change - 4.99% -10.01% -12.73% -0.13% 6.09% 0% -
Enterprise Value (EV) 1 13,226 13,495 12,529 10,362 10,136 10,911 11,571 10,565
Change - 2.03% -7.15% -17.3% -2.18% 7.65% 6.05% -8.69%
P/E ratio 34.5x 25.1x 27.1x 30.3x 124x 24.4x 24x 21.4x
PBR 4.31x 4.08x 3.28x 2.71x 2.89x 2.9x 2.81x 2.49x
PEG - 0.6x -1.6x -1.4x -1.6x 0x 2.98x 1.7x
Capitalization / Revenue 6.43x 5.6x 5.3x 5.04x 5x 4.67x 4.77x 4.48x
EV / Revenue 7.07x 5.99x 5.85x 5.27x 5.12x 5.25x 5.26x 4.51x
EV / EBITDA 17.7x 15.3x 15.9x 15.7x 14.4x 14.3x 14x 11.9x
EV / EBIT 21.1x 17.9x 19.1x 19.6x 17.9x 17.7x 17.8x 14.8x
EV / FCF 40.7x 30x 21.4x 33.5x 20x 23.1x 23.8x 19.2x
FCF Yield 2.46% 3.33% 4.68% 2.99% 5% 4.34% 4.2% 5.21%
Dividend per Share 2 - - - - - 0.2026 - 0.1337
Rate of return - - - - - 0.4% - 0.26%
EPS 2 1.708 2.467 2.054 1.602 0.3895 1.94 2.119 2.386
Distribution rate - - - - - 10.3% - 5.6%
Net sales 1 1,870 2,252 2,142 1,965 1,978 2,090 2,201 2,343
EBITDA 1 747.8 884.2 789.7 659 702.2 746.3 825.2 891.4
EBIT 1 626.8 755 656.3 528.6 567 615.8 651.7 715.6
Net income 1 359.2 512.6 423.2 341.3 83.59 424.9 442.4 505.5
Net Debt 1 1,208 876.5 1,174 452 238.6 411.2 1,071 65.88
Reference price 2 58.99 62.04 55.66 48.48 48.21 50.95 50.95 50.95
Nbr of stocks (in thousands) 203,731 203,392 203,997 204,429 205,280 206,075 206,075 -
Announcement Date 2/9/21 2/8/22 2/10/23 2/6/24 2/5/25 2/4/26 - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.12x5.28x14.37x0.4% 10.56B
36.27x5.27x17.65x0.95% 46.79B
106.36x6.81x68.41x-.--% 38.4B
57.76x11.81x33.04x0.33% 32.5B
25.58x2.72x11.65x-.--% 30.69B
-17.21x4912.98x-16.05x-.--% 18.59B
36.57x5.91x26.86x-.--% 15.25B
Average 38.78x 707.25x 22.28x 0.24% 27.54B
Weighted average by Cap. 46.46x 479.56x 26.70x 0.31%
See all sector valuations

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