|
Real-time Estimate
Tradegate
11:20:48 2026-09-23 EDT
|
5-day change | 1st Jan Change | ||
| 24.55 EUR | -0.20% |
|
+14.99% | +60.46% |
| 09-20 | Basler Aktiengesellschaft(XTRA:BSL) added to S&P Global BMI Index | CI |
| 08-26 | Basler AG : Jefferies reiterates its Buy rating | ZD |
Company Valuation: Basler AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,583 | 881.6 | 357.7 | 188.1 | 470.4 | 756.6 | - | - |
| Change | - | -44.32% | -59.43% | -47.4% | 150.04% | 60.84% | - | - |
| Enterprise Value (EV) 1 | 1,577 | 921.1 | 409.2 | 238.9 | 490.8 | 772.6 | 744.1 | 717.7 |
| Change | - | -41.6% | -55.58% | -41.61% | 105.42% | 57.43% | -3.69% | -3.56% |
| P/E | 76.3x | 41.6x | -25.9x | -13.6x | 40.3x | 25.1x | 21.1x | 19.2x |
| PBR | 12.3x | 6.23x | 2.57x | 1.51x | 3.54x | 4.68x | 3.95x | 3.41x |
| PEG | - | 17.3x | 0x | - | -0x | 0x | 1.1x | 1.9x |
| Capitalization / Revenue | 7.37x | 3.24x | 1.76x | 1.02x | 2.1x | 2.62x | 2.38x | 2.2x |
| EV / Revenue | 7.35x | 3.38x | 2.01x | 1.3x | 2.19x | 2.67x | 2.34x | 2.09x |
| EV / EBITDA | 35.4x | 20.1x | 241x | 23.9x | 14.1x | 13.1x | 10.9x | 9.71x |
| EV / EBIT | 55.6x | 31.9x | -18.7x | -24.4x | 27.7x | 18x | 14.7x | 13x |
| EV / FCF | 164x | -29x | -44.5x | 171x | 24.7x | 34x | 19.8x | 19.5x |
| FCF Yield | 0.61% | -3.45% | -2.25% | 0.59% | 4.05% | 2.94% | 5.06% | 5.12% |
| Dividend per Share 2 | 0.2067 | 0.14 | - | - | 0.11 | 0.2567 | 0.2933 | 0.3267 |
| Rate of return | 0.39% | 0.47% | - | - | 0.72% | 1.04% | 1.19% | 1.33% |
| EPS 2 | 0.6933 | 0.71 | -0.45 | -0.45 | 0.38 | 0.98 | 1.163 | 1.283 |
| Distribution rate | 29.8% | 19.7% | - | - | 28.9% | 26.2% | 25.2% | 25.5% |
| Net sales 1 | 214.7 | 272.2 | 203.1 | 183.7 | 224.5 | 289 | 318 | 343.3 |
| EBITDA 1 | 44.5 | 45.8 | 1.7 | 10 | 34.9 | 58.9 | 68.47 | 73.9 |
| EBIT 1 | 28.36 | 28.9 | -21.9 | -9.784 | 17.69 | 42.9 | 50.47 | 55.23 |
| Net income 1 | 20.76 | 21.4 | -13.81 | -13.77 | 11.63 | 30.17 | 35.93 | 39.27 |
| Net Debt 1 | -6.249 | 39.52 | 51.49 | 50.76 | 20.33 | 16 | -12.5 | -38.97 |
| Reference price 2 | 52.93 | 29.55 | 11.64 | 6.12 | 15.30 | 24.60 | 24.60 | 24.60 |
| Nbr of stocks (in thousands) | 29,914 | 29,834 | 30,728 | 30,743 | 30,748 | 30,758 | - | - |
| Announcement Date | 4/3/22 | 3/29/23 | 3/27/24 | 3/28/25 | 3/30/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.1x | 2.67x | 13.12x | 1.04% | 866M | |
| 32.11x | 7.53x | 23.9x | -.--% | 29.87B | |
| 18.74x | 1.74x | 10.03x | 1.79% | 7.21B | |
| 266.7x | - | - | - | 3.42B | |
| 46.84x | 2.96x | 18.07x | 1.37% | 3.28B | |
| 16.97x | 1.95x | 10.39x | 1.79% | 2.25B | |
| 42.11x | 9.99x | 39.38x | 1.06% | 1.91B | |
| 37.96x | 6.91x | 26.39x | 0.24% | 1.29B | |
| 340x | - | - | - | 899M | |
| Average | 91.84x | 4.82x | 20.18x | 1.04% | 5.67B | |
| Weighted average by Cap. | 52.07x | 6.04x | 21.20x | 0.53% |
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
- BSL Stock
- Valuation Basler AG
Select your edition
All financial news and data tailored to specific country editions
