Bayer Detailed Consensus >> Group
Consensus as of: 2023-09-14

KPI[EUR m]FY 2022FY 2023 EFY 2024 EFY 2025 EFY 2026 EFY 2027 E
SalesNumber of Estimates1818171313
FX impact on sales (in%)Number of Estimates98---
FX impact on sales (in%)Highest-2.20.2---
FX impact on sales (in%)Average6.8-3.6-0.7---
FX impact on sales (in%)Median-3.8-0.5---
FX impact on sales (in%)Lowest-5.1-2.3---
EBITDA before special itemsNumber of Estimates1818161212
EBITDA before special itemsHighest11,73113,50014,14614,73314,708
EBITDA before special itemsAverage13,51311,27512,19512,80512,99613,272
EBITDA before special itemsMedian11,24412,03312,75912,98413,326
EBITDA before special itemsLowest10,79211,13611,23011,18911,267
Special itemsNumber of Estimates1212121111
Special itemsHighest-5970000
Special itemsAverage2-892-563-226-232-229
Special itemsMedian-963-523-193-200-190
Special itemsLowest-1,142-2,083-540-540-540
Net income (continuing operations)Number of Estimates1717161212
Net income (continuing operations)Highest3,6097,4638,5237,0699,834
Net income (continuing operations)Average4,1501,4614,5875,3275,3745,934
Net income (continuing operations)Median1,4004,2525,1305,4175,815
Net income (continuing operations)Lowest-723,0933,6293,7683,851
Average number of shares (m)Number of Estimates1818161212
Average number of shares (m)Highest982.43982.43982.43982.42982.42
Average number of shares (m)Average982.42982.43982.43982.43982.42982.42
Average number of shares (m)Median982.43982.43982.43982.42982.42
Average number of shares (m)Lowest982.42982.42982.42982.42982.42
Core EPS continuing operations (in EUR)Number of Estimates1818161212
Core EPS continuing operations (in EUR)Highest6.497.608.688.778.77
Core EPS continuing operations (in EUR)Average7.946.266.817.407.487.76
Core EPS continuing operations (in EUR)Median6.266.727.507.447.76
Core EPS continuing operations (in EUR)Lowest6.
DPS (in EUR)Number of Estimates1717161212
DPS (in EUR)Highest2.602.682.802.923.06
DPS (in EUR)Average2.402.292.402.552.602.68
DPS (in EUR)Median2.402.402.582.562.62
DPS (in EUR)Lowest1.992.
Net financial debtNumber of Estimates1515151111
Net financial debtHighest39,94037,76535,75833,59431,607
Net financial debtAverage31,80935,81533,55030,43526,96323,251
Net financial debtMedian35,76633,64130,72226,67223,344
Net financial debtLowest33,67128,80023,76822,13017,113
Exchange rate USD/EUR (average)Number of Estimates88888
Exchange rate USD/EUR (average)Highest1.
Exchange rate USD/EUR (average)Average1.
Exchange rate USD/EUR (average)Median1.
Exchange rate USD/EUR (average)Lowest1.

This document has been issued by Vara Research GmbH for information purposes only and is not intended to constitute investment advice. It is based on estimates and forecasts of various analysts regarding revenues, earnings and business developments of the relevant company. The company did not participate in the compilation of the estimates and it does not endorse them. Such estimates and forecasts cannot be independently verified by reason of the subjective character. Vara Research GmbH gives no guarantee, representation or warranty and is not responsible or liable as to its accuracy and completeness.