Valuation Bauer

Stocks

End-of-day quote Hanseatische Wertpapierboerse Hamburg 2026-10-01			5-day change	1st Jan Change
5.800 ^EUR	+7.41%		+1.75%	+9.43%

07-16	Housing stock grows faster than the population	DP
07-10	Housing construction keeps getting more expensive: prices jump sharply	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2025	2026	2027	2028
Market Cap ¹	204	228.1	247.9	-	-
Change	-	-	8.68%	-	-
Enterprise Value (EV) ¹	204	228.1	535.9	515.9	468.9
Change	-	-	134.94%	-3.73%	-9.11%
P/E	33.9x	20.4x	4.36x	3.79x	3.37x
PBR	-	-	0.44x	0.39x	0.35x
PEG	-	-	0x	0.3x	0.3x
Capitalization / Revenue	-	-	0.15x	0.14x	0.13x
EV / Revenue	-	-	0.32x	0.29x	0.25x
EV / EBITDA	-	-	2.31x	2.07x	1.75x
EV / EBIT	-	-	4.47x	3.88x	3.21x
EV / FCF	-	-	18.5x	25.8x	9.98x
FCF Yield	-	-	5.41%	3.88%	10%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	0.14	0.26	1.32	1.52	1.71
Distribution rate	-	-	-	-	-
Net sales ¹	-	-	1,693	1,795	1,902
EBITDA ¹	-	-	232	249	268
EBIT ¹	-	-	120	133	146
Net income ¹	5.471	11.21	57	66	74
Net Debt ¹	-	-	288	268	221
Reference price ²	4.740	5.300	5.760	5.760	5.760
Nbr of stocks (in thousands)	43,037	43,037	43,037	-	-
Announcement Date	7/26/24	6/16/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BAUER	4.36x	0.32x	2.31x	-	279M
SANDVIK AB	21.55x	3.33x	12.98x	2.05%	45.25B
JCHX MINING MANAGEMENT CO.,LTD.	12.71x	-	-	1.63%	6.72B
FLSMIDTH & CO. A/S	14.15x	2.13x	9.57x	1.82%	4.48B
SANY HEAVY EQUIPMENT INTERNATIONAL HOLDINGS COMPANY LIMITED	11.4x	0.94x	7.41x	4.85%	3.48B
ZCZL INDUSTRIAL TECHNOLOGY GROUP COMPANY LIMITED	5x	-	-	8.91%	3.34B
GUANGDONG HONGDA HOLDINGS GROUP CO., LTD.	16.88x	-	-	-	3.13B
TIANDI SCIENCE & TECHNOLOGY CO.LTD	7.66x	-	-	-	3.02B
PT PETROSEA TBK	25.36x	2.77x	13.65x	-	2.89B
Average	13.23x	1.90x	9.18x	3.85%	8.07B
Weighted average by Cap.	18.34x	3.04x	12.35x	2.5%