Valuation Deutsche Rohstoff AG Berne S.E.
Stocks
DR0
DE000A0XYG76
Oil & Gas Exploration and Production
|
Delayed
Berne S.E.
|
5-day change | 1st Jan Change | ||
| - CHF | -.--% |
|
-.--% | - |
| 08-19 | Deutsche Rohstoff AG Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
| 08-19 | Deutsche Rohstoff AG Provides Production Results for the Second Quarter and First Half of 2026 | CI |
Company Valuation: Deutsche Rohstoff AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 100.6 | 129.6 | 162.4 | 158.7 | 234.8 | 414 | - | - |
| Change | - | 28.9% | 25.26% | -2.24% | 47.92% | 76.36% | - | - |
| Enterprise Value (EV) 1 | 207.2 | 185.3 | 241.5 | 315.7 | 381.1 | 533.8 | 467.8 | 368 |
| Change | - | -10.54% | 30.31% | 30.74% | 20.69% | 40.09% | -12.36% | -21.32% |
| P/E | - | - | 2.49x | 3.13x | 8.13x | 1.81x | 5.27x | 6.81x |
| PBR | 1.38x | 1.01x | 0.9x | 0.7x | 1.11x | 0.99x | 0.86x | 0.74x |
| PEG | - | - | - | -0.1x | -0.2x | 0x | -0.1x | -0.3x |
| Capitalization / Revenue | 1.37x | 0.78x | 0.83x | 0.67x | 1.2x | 1.28x | 1.24x | 1.45x |
| EV / Revenue | 2.83x | 1.12x | 1.23x | 1.34x | 1.95x | 1.65x | 1.4x | 1.29x |
| EV / EBITDA | 3.13x | 1.33x | 1.53x | 1.88x | 2.89x | 1.35x | 1.94x | 1.92x |
| EV / EBIT | 6.35x | 2.03x | 2.57x | 3.98x | 6.83x | 1.92x | 3.84x | 4.38x |
| EV / FCF | 20.8x | 3.1x | -7.64x | -7.58x | 12.7x | 20.5x | 3.9x | 4.23x |
| FCF Yield | 4.8% | 32.3% | -13.1% | -13.2% | 7.88% | 4.87% | 25.7% | 23.6% |
| Dividend per Share 2 | 0.6 | - | 1.75 | 2 | 2.25 | 4.5 | 2.75 | 2.5 |
| Rate of return | 2.96% | - | 5.39% | 6.23% | 4.59% | 5.15% | 3.15% | 2.86% |
| EPS 2 | - | - | 13.02 | 10.26 | 6.03 | 48.24 | 16.59 | 12.83 |
| Distribution rate | - | - | 13.4% | 19.5% | 37.3% | 9.33% | 16.6% | 19.5% |
| Net sales 1 | 73.32 | 165.4 | 196.7 | 235.4 | 195.1 | 322.8 | 334 | 286 |
| EBITDA 1 | 66.1 | 139.1 | 158.3 | 167.6 | 132 | 395.7 | 241 | 192 |
| EBIT 1 | 32.6 | 91.43 | 94 | 79.26 | 55.76 | 277.3 | 121.9 | 84 |
| Net income 1 | - | - | 65.18 | 50.22 | 28.88 | 228.9 | 78.85 | 60 |
| Net Debt 1 | 106.6 | 55.7 | 79.14 | 157 | 146.3 | 119.8 | 53.76 | -46 |
| Reference price 2 | 20.30 | 26.00 | 32.45 | 32.10 | 49.00 | 87.40 | 87.40 | 87.40 |
| Nbr of stocks (in thousands) | 4,954 | 4,986 | 5,003 | 4,945 | 4,791 | 4,737 | - | - |
| Announcement Date | 4/26/22 | 4/27/23 | 4/23/24 | 4/24/25 | 4/22/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.64x | 2.42x | 5.51x | 2.53% | 161B | |
| 12.5x | 3.32x | 6.35x | 3.57% | 104B | |
| 8.64x | 2.63x | 4.61x | 2.85% | 76.16B | |
| 7.69x | 2.54x | 4.01x | 1.7% | 60.02B | |
| 9.99x | 1.44x | 4.74x | 1.94% | 59.76B | |
| 12.01x | 3.62x | 5.13x | 2.19% | 55.79B | |
| 9.47x | 2.57x | 4.99x | 2.31% | 55.26B | |
| 12.25x | 3.4x | 5.11x | 5.74% | 43.62B | |
| 5.49x | 1.62x | 3.87x | 4.92% | 35.48B | |
| Average | 10.08x | 2.62x | 4.93x | 3.08% | 72.37B | |
| Weighted average by Cap. | 10.71x | 2.65x | 5.14x | 2.9% |
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
- DR0 Stock
- DR0 Stock
- Valuation Deutsche Rohstoff AG
Select your edition
All financial news and data tailored to specific country editions
