|
End-of-day quote
Borsa Italiana
2026-10-02
|
5-day change | 1st Jan Change | ||
| 56.68 EUR | +1.87% |
|
-0.91% | +20.31% |
| 10-06 | DHL Group : UBS is Neutral | ZD |
| 10-06 | European shippers, forwarders to deliver strong Q3 on resilient demand for pricey freight | RE |
Company Valuation: DHL Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 69,241 | 42,394 | 53,030 | 39,183 | 52,402 | 62,190 | - | - |
| Change | - | -38.77% | 25.09% | -26.11% | 33.74% | 18.68% | - | - |
| Enterprise Value (EV) 1 | 85,607 | 58,250 | 70,769 | 58,181 | 73,918 | 84,794 | 84,984 | 84,877 |
| Change | - | -31.96% | 21.49% | -17.79% | 27.05% | 14.71% | 0.22% | -0.13% |
| P/E | 14.1x | 8.12x | 14.8x | 12.1x | 15.4x | 16x | 14.8x | 13.8x |
| PBR | 3.66x | 1.84x | 2.8x | 2.13x | 2.38x | 2.66x | 2.52x | 2.34x |
| PEG | - | 1.02x | -0.5x | -1.6x | 1.88x | 1x | 1.86x | 1.98x |
| Capitalization / Revenue | 0.85x | 0.45x | 0.65x | 0.47x | 0.63x | 0.71x | 0.69x | 0.66x |
| EV / Revenue | 1.05x | 0.62x | 0.87x | 0.69x | 0.89x | 0.97x | 0.94x | 0.91x |
| EV / EBITDA | 7.29x | 4.62x | 6.54x | 5.49x | 6.74x | 7.11x | 6.85x | 6.57x |
| EV / EBIT | 10.7x | 6.9x | 11.2x | 9.88x | 12.1x | 12.2x | 11.7x | 11.1x |
| EV / FCF | 20.9x | 19x | 24.1x | 10.3x | 32.2x | 23.2x | 22.8x | 21.2x |
| FCF Yield | 4.78% | 5.27% | 4.16% | 9.72% | 3.1% | 4.31% | 4.39% | 4.72% |
| Dividend per Share 2 | 1.8 | 1.85 | 1.85 | 1.85 | 1.9 | 1.999 | 2.106 | 2.211 |
| Rate of return | 3.18% | 5.26% | 4.12% | 5.44% | 4.07% | 3.56% | 3.75% | 3.94% |
| EPS 2 | 4.01 | 4.33 | 3.04 | 2.81 | 3.04 | 3.514 | 3.793 | 4.057 |
| Distribution rate | 44.9% | 42.7% | 60.9% | 65.8% | 62.5% | 56.9% | 55.5% | 54.5% |
| Net sales 1 | 81,747 | 94,436 | 81,758 | 84,186 | 82,855 | 87,843 | 90,471 | 93,652 |
| EBITDA 1 | 11,746 | 12,613 | 10,822 | 10,606 | 10,970 | 11,932 | 12,410 | 12,928 |
| EBIT 1 | 7,978 | 8,436 | 6,345 | 5,886 | 6,103 | 6,934 | 7,286 | 7,661 |
| Net income 1 | 5,053 | 5,359 | 3,677 | 3,332 | 3,501 | 3,952 | 4,193 | 4,440 |
| Net Debt 1 | 16,366 | 15,856 | 17,739 | 18,998 | 21,516 | 22,604 | 22,794 | 22,688 |
| Reference price 2 | 56.54 | 35.18 | 44.86 | 33.98 | 46.73 | 56.16 | 56.16 | 56.16 |
| Nbr of stocks (in thousands) | 1,224,639 | 1,205,059 | 1,182,263 | 1,153,116 | 1,121,383 | 1,107,368 | - | - |
| Announcement Date | 3/9/22 | 3/9/23 | 3/6/24 | 3/6/25 | 3/5/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.35x | 1.09x | 7.94x | 7.04% | 79.24B | |
| 15.91x | 0.96x | 7.08x | 3.57% | 69.41B | |
| 14.08x | 0.86x | 7.56x | 2.07% | 68.43B | |
| 28.31x | 1.18x | 10.14x | 0.6% | 41.57B | |
| 12.68x | 9.4x | 28.97x | 5.43% | 41.77B | |
| 24.61x | 1.15x | 12.31x | 3.1% | 31.44B | |
| 24.78x | 1.85x | 17.74x | 0.81% | 25.23B | |
| 13.95x | 0.4x | 3.98x | 2.98% | 22.91B | |
| 10.01x | 1.43x | 5.29x | 4.22% | 14.97B | |
| Average | 17.74x | 2.04x | 11.22x | 3.31% | 43.89B | |
| Weighted average by Cap. | 17.37x | 1.94x | 10.82x | 3.67% |
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
- DHL Stock
- 1DHL Stock
- Valuation DHL Group
Select your edition
All financial news and data tailored to specific country editions
