|
Market Closed -
Xetra
11:35:18 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 83.50 EUR | +0.36% |
|
-2.00% | +70.41% |
| 10-15 | Deutsche Boerse News: Many New Members in the Scale Segment (Small Caps) | DP |
| 08-19 | Deutsche Rohstoff AG Reports Earnings Results for the Half Year Ended June 30, 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 | 395.6 | - | - |
| Change | - | 28.9% | 25.26% | -2.24% | 47.92% | 68.49% | - | - |
| Enterprise Value (EV) 1 | 207.2 | 185.3 | 241.5 | 315.7 | 381.1 | 515.3 | 449.3 | 349.6 |
| Change | - | -10.54% | 30.31% | 30.74% | 20.69% | 35.24% | -12.81% | -22.2% |
| P/E | - | - | 2.49x | 3.13x | 8.13x | 1.73x | 5.03x | 6.51x |
| PBR | 1.38x | 1.01x | 0.9x | 0.7x | 1.11x | 0.94x | 0.82x | 0.71x |
| PEG | - | - | - | -0.1x | -0.2x | 0x | -0.1x | -0.3x |
| Capitalization / Revenue | 1.37x | 0.78x | 0.83x | 0.67x | 1.2x | 1.23x | 1.18x | 1.38x |
| EV / Revenue | 2.83x | 1.12x | 1.23x | 1.34x | 1.95x | 1.6x | 1.35x | 1.22x |
| EV / EBITDA | 3.13x | 1.33x | 1.53x | 1.88x | 2.89x | 1.3x | 1.86x | 1.82x |
| EV / EBIT | 6.35x | 2.03x | 2.57x | 3.98x | 6.83x | 1.86x | 3.69x | 4.16x |
| EV / FCF | 20.8x | 3.1x | -7.64x | -7.58x | 12.7x | 19.8x | 3.74x | 4.02x |
| FCF Yield | 4.8% | 32.3% | -13.1% | -13.2% | 7.88% | 5.05% | 26.7% | 24.9% |
| 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% | 5.39% | 3.29% | 2.99% |
| 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 | 83.50 | 83.50 | 83.50 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 1.73x | 1.6x | 1.3x | 5.39% | 445M | |
| 12.92x | 2.67x | 5.62x | 2.3% | 176B | |
| 12.61x | 3.45x | 6.54x | 3.26% | 111B | |
| 8.83x | 2.8x | 4.74x | 2.62% | 82.88B | |
| 17.58x | 3.99x | 10.59x | 5.5% | 67.88B | |
| 6.9x | 2.55x | 3.99x | 1.67% | 62.36B | |
| 8.28x | 1.44x | 4.55x | 1.87% | 60.85B | |
| 16.1x | 2.09x | 10.33x | 4.62% | 58.82B | |
| 9.38x | 2.58x | 5.03x | 2.19% | 58.33B | |
| 10.82x | 3.49x | 4.84x | 2.14% | 57.11B | |
| Average | 10.52x | 2.67x | 5.75x | 3.16% | 73.56B | |
| Weighted average by Cap. | 11.75x | 2.82x | 6.16x | 2.85% |
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
- Valuation Deutsche Rohstoff AG
Select your edition
All financial news and data tailored to specific country editions
