|
Market Closed -
Xetra
11:36:47 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 1.573 EUR | -1.93% |
|
-6.26% | -40.60% |
| 10-01 | Aroundtown SA : Warburg Research reaffirms its Buy rating | ZD |
| 10-01 | Warburg Research cuts target for Aroundtown to €3.30 - 'Buy' | DP |
Company Valuation: Aroundtown SA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,020 | 3,259 | 2,705 | 3,194 | 2,897 | 1,777 | - | - |
| Change | - | -45.86% | -16.99% | 18.07% | -9.31% | -38.67% | - | - |
| Enterprise Value (EV) 1 | 18,377 | 3,259 | 14,306 | 14,521 | 14,230 | 12,945 | 13,066 | 13,215 |
| Change | - | -82.27% | 338.95% | 1.5% | -2% | -9.03% | 0.94% | 1.14% |
| P/E | 10x | -3.76x | -1.36x | 58.4x | 4.34x | 6x | 3.5x | 2.86x |
| PBR | 0.39x | - | 0.22x | 0.26x | 0.24x | 0.22x | 0.18x | 0.18x |
| PEG | - | 0x | -0x | -1x | 0x | -0.1x | 0x | 0.1x |
| Capitalization / Revenue | 4.55x | 2.02x | 1.69x | 2.07x | 1.88x | 1.15x | 1.12x | 1.09x |
| EV / Revenue | 13.9x | 2.02x | 8.93x | 9.42x | 9.22x | 8.38x | 8.27x | 8.07x |
| EV / EBITDA | 18.9x | 3.25x | 14.3x | 14.3x | 14.2x | 13.2x | 13.1x | 12.3x |
| EV / EBIT | 10.6x | 9.03x | -5.8x | 19.1x | 10.7x | 11.5x | 10.8x | 10.6x |
| EV / FCF | 95.2x | - | 18.9x | 18.1x | 18.1x | 21.6x | 18x | 24.8x |
| FCF Yield | 1.05% | - | 5.28% | 5.52% | 5.53% | 4.63% | 5.54% | 4.03% |
| Dividend per Share 2 | 0.23 | - | - | - | 0.08 | 0.1252 | 0.1401 | 0.1306 |
| Rate of return | 4.32% | - | - | - | 3.02% | 7.96% | 8.91% | 8.3% |
| EPS 2 | 0.53 | -0.58 | -1.82 | 0.05 | 0.61 | 0.2624 | 0.4494 | 0.5498 |
| Distribution rate | 43.4% | - | - | - | 13.1% | 47.7% | 31.2% | 23.7% |
| Net sales 1 | 1,323 | 1,610 | 1,603 | 1,542 | 1,543 | 1,545 | 1,581 | 1,637 |
| EBITDA 1 | 974.9 | 1,002 | 1,003 | 1,014 | 999.3 | 979.4 | 996.6 | 1,075 |
| EBIT 1 | 1,737 | 361.1 | -2,468 | 758.5 | 1,329 | 1,126 | 1,206 | 1,246 |
| Net income 1 | 642.2 | -645.1 | -1,988 | 52.9 | 665 | 394.5 | 449.6 | 505.9 |
| Net Debt 1 | 12,357 | - | 11,601 | 11,327 | 11,334 | 11,169 | 11,290 | 11,438 |
| Reference price 2 | 5.320 | 2.183 | 2.475 | 2.921 | 2.648 | 1.573 | 1.573 | 1.573 |
| Nbr of stocks (in thousands) | 1,131,624 | 1,492,979 | 1,093,074 | 1,093,532 | 1,093,918 | 1,129,376 | - | - |
| Announcement Date | 3/28/22 | 3/29/23 | 3/27/24 | 3/25/25 | 3/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6x | 8.38x | 13.22x | 7.96% | 2B | |
| 60.56x | - | - | - | 64.64B | |
| 13.75x | 4.48x | 12.05x | 3.68% | 39.14B | |
| 8.05x | 1.45x | 8.04x | 4.4% | 26.73B | |
| 17.28x | 3.88x | 15.6x | 1.42% | 26.68B | |
| 5.61x | 0.73x | 1.51x | 8.77% | 27.43B | |
| 13.18x | 3.02x | 14.44x | 2.65% | 24.33B | |
| 9.11x | 3.46x | 7.66x | -.--% | 21.47B | |
| 10.19x | 2x | 8.23x | 4.12% | 20.47B | |
| 7.95x | 0.88x | 3.21x | 2.81% | 20.33B | |
| Average | 15.17x | 3.14x | 9.33x | 3.98% | 27.32B | |
| Weighted average by Cap. | 22.62x | 2.69x | 9.20x | 3.65% |
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
- Stock Market
- Stocks
- AT1 Stock
- Valuation Aroundtown SA
Select your edition
All financial news and data tailored to specific country editions
