Danone SA banner

Danone SA
SWB:BSN

Watchlist Manager
Danone SA Logo
Danone SA
SWB:BSN
Watchlist
Price: 69.4 EUR 2.15%
Market Cap: €44.5B

EV/EBIT

13.5
Current
1%
More Expensive
vs 3-y average of 13.4

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
13.5
=
Enterprise Value
€51.2B
/
EBIT
€3.7B

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
13.5
=
Enterprise Value
€51.2B
/
EBIT
€3.7B

Valuation Scenarios

Danone SA is trading above its 3-year average

If EV/EBIT returns to its 3-Year Average (13.4), the stock would be worth €68.76 (1% downside from current price).

Statistics
Positive Scenarios
1/4
Maximum Downside
-4%
Maximum Upside
+14%
Average Upside
2%
Scenario EV/EBIT Value Implied Price Upside/Downside
Current Multiple 13.5 €69.4
0%
3-Year Average 13.4 €68.76
-1%
5-Year Average 13 €66.97
-4%
Industry Average 15.4 €79.15
+14%
Country Average 13.2 €68.19
-2%

Forward EV/EBIT
Today’s price vs future ebit

Today's Enterprise Value EBIT Forward EV/EBIT
€51.2B
/
Jan 2026
€3.7B
=
13.5
Current
€51.2B
/
Dec 2026
€3.9B
=
13
Forward
€51.2B
/
Dec 2027
€4.2B
=
12.2
Forward
€51.2B
/
Dec 2028
€4.4B
=
11.6
Forward

Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.

Peer Comparison

All Multiples
EV/EBIT
P/E
All Countries
Close
Market Cap EV/EBIT P/E
FR
Danone SA
SWB:BSN
43.6B EUR 13.5 24
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 318 284.3 540 752.8
CH
Nestle SA
SIX:NESN
194.3B CHF 17.6 22.7
US
Mondelez International Inc
NASDAQ:MDLZ
71.8B USD 24.8 29.8
ZA
Tiger Brands Ltd
JSE:TBS
49.6B ZAR 11.7 13
US
Hershey Co
NYSE:HSY
38.3B USD 28.7 44.2
CN
Muyuan Foods Co Ltd
SZSE:002714
244.3B CNY 15.3 15.4
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
232.6B CNY 24.8 33
ZA
Avi Ltd
JSE:AVI
33.7B ZAR 8.9 13.1
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.3B CHF 25.1 32.5
US
Kellanova
XMUN:KEL
24.7B EUR 17.9 22.8

Market Distribution

In line with most companies in France
Percentile
56th
Based on 1 432 companies
56th percentile
14
Low
0 — 9.5
Typical Range
9.5 — 17.5
High
17.5 —
Distribution Statistics
France
Min 0
30th Percentile 9.5
Median 13.2
70th Percentile 17.5
Max 1 862.3

Danone SA
Glance View

In the bustling landscape of global food and beverage corporations, Danone SA stands as a prominent figure, quietly weaving its influence across the world. Born from a humble beginnings in Barcelona in 1919, the company has evolved and expanded its portfolio to become a multinational powerhouse headquartered in Paris. This evolution did not happen overnight; it was a result of strategic pivoting and expansion into various segments of the consumer market. Danone's core business operations are divided into three primary divisions: Essential Dairy and Plant-Based Products, Waters, and Specialized Nutrition. Through these segments, Danone has positioned itself as a leader in offering a broad array of high-quality products that aim to cater to diverse consumer needs and preferences around the globe. At the heart of Danone’s operations lies a profound commitment to health and sustainability, which also forms the backbone of its financial model. The company generates revenue by meticulously crafting and marketing its product lines to appeal to health-conscious consumers. This focus is reflected in its Essential Dairy and Plant-Based Products division, which includes yogurt and dairy alternatives, leveraging both its rich heritage and contemporary plant-based trends. In its Waters division, Danone capitalizes on the increasing consumer shift towards healthier hydration options, offering a range of bottled water brands. Moreover, its Specialized Nutrition segment is aligned with specific health needs, targeting infants and medical nutrition markets. With a meticulous supply chain and an influential global distribution network, Danone effectively captures market demands and trends, ensuring steady revenue generation while pushing for sustainable practices and innovation in its made-for-life products.

BSN Intrinsic Value
85.68 EUR
Undervaluation 19%
Intrinsic Value
Price €69.4
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett