Valuation Delignit AG

Stocks

Market Closed - Xetra Other stock markets 11:35:29 2026-07-16 EDT			5-day change	1st Jan Change
2.420 ^EUR	+0.83%		-2.42%	+5.22%

07-16	Delignit Extends Lease for Bellotti Unit Until January 2027	MT
05-12	Delignit AG Confirms Earnings Guidance for the Year 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	77.02	56.54	40.76	23.15	23.56	24.79	-	-
Change	-	-26.6%	-27.92%	-43.2%	1.77%	5.22%	-	-
Enterprise Value (EV) ¹	83.45	61.62	34.84	16.05	16.03	14.58	14.94	14.52
Change	-	-26.17%	-43.46%	-53.93%	-0.16%	-9.04%	2.48%	-2.82%
P/E	32.4x	20.3x	12.4x	20.5x	12.1x	13.4x	12.1x	7.64x
PBR	-	-	1.11x	0.62x	0.62x	0.63x	0.62x	0.59x
PEG	-	1.2x	-2.11x	-0.3x	0.2x	-2.74x	1.2x	0.1x
Capitalization / Revenue	1.13x	0.75x	0.47x	0.36x	0.37x	0.38x	0.35x	0.32x
EV / Revenue	1.22x	0.82x	0.4x	0.25x	0.25x	0.23x	0.21x	0.19x
EV / EBITDA	14.8x	9.41x	4.94x	4.24x	3.11x	3.12x	2.96x	2.1x
EV / EBIT	25.2x	14.9x	7.38x	10.6x	5.75x	5.51x	5.05x	3.15x
EV / FCF	-30.5x	42.3x	-	6.1x	12.8x	7.67x	37.3x	8.07x
FCF Yield	-3.28%	2.37%	-	16.4%	7.84%	13%	2.68%	12.4%
Dividend per Share ²	-	0.05	0.08	0.05	0.08	0.08	0.085	0.09
Rate of return	-	0.72%	2.01%	2.21%	3.48%	3.31%	3.51%	3.72%
EPS ²	0.29	0.34	0.32	0.11	0.19	0.1807	0.1995	0.3168
Distribution rate	-	14.7%	25%	45.5%	42.1%	44.3%	42.6%	28.4%
Net sales ¹	68.33	75.36	86.05	65.13	64.52	64.77	70.14	78.26
EBITDA ¹	5.641	6.55	7.055	3.784	5.153	4.667	5.047	6.902
EBIT ¹	3.315	4.136	4.72	1.512	2.789	2.644	2.956	4.608
Net income ¹	2.337	2.772	3.239	1.105	1.95	1.828	2.065	3.248
Net Debt ¹	6.43	5.078	-5.918	-7.097	-7.532	-10.21	-9.848	-10.27
Reference price ²	9.400	6.900	3.980	2.260	2.300	2.420	2.420	2.420
Nbr of stocks (in thousands)	8,194	8,194	10,240	10,242	10,242	10,242	-	-
Announcement Date	4/22/22	4/21/23	4/19/24	4/29/25	3/31/26	-	-	-

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.($)
DELIGNIT AG	13.28x	0.22x	3.08x	3.33%	28.12M
LOUISIANA-PACIFIC CORPORATION	37.79x	2.12x	15.43x	1.6%	5.13B
STELLA-JONES INC.	13.91x	1.57x	9.13x	1.72%	3.07B
CENTURY PLYBOARDS (INDIA) LIMITED	61.99x	3.59x	28.93x	0.17%	1.84B
DEHUA TB NEW DECORATION MATERIAL CO.,LTD	11.17x	-	-	-	1.38B
CORTICEIRA AMORIM, SGPS, S.A.	14.59x	1.06x	6.39x	5.18%	972M
DEXCO S.A.	12.89x	1.15x	5.12x	1.24%	927M
OENEO	21.41x	2.18x	10.28x	3.85%	652M
Average	23.38x	1.70x	11.19x	2.44%	1.75B
Weighted average by Cap.	29.04x	2.05x	14.12x	1.79%