|
Market Closed -
Deutsche Boerse AG
15:05:50 2026-09-21 EDT
|
5-day change | 1st Jan Change | ||
| 57.34 EUR | +2.61% |
|
+2.54% | +22.42% |
| 09-21 | BofA Ups DHL Price Objective, Forecasts Amid 'Strong' Peak Season Outlook at Express Business | MT |
| 09-21 | BofA Keeps DHL at Buy, Lifts PT | MT |
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 | 63,541 | - | - |
| Change | - | -38.77% | 25.09% | -26.11% | 33.74% | 21.26% | - | - |
| Enterprise Value (EV) 1 | 85,607 | 58,250 | 70,769 | 58,181 | 73,918 | 86,735 | 86,961 | 86,857 |
| Change | - | -31.96% | 21.49% | -17.79% | 27.05% | 17.34% | 0.26% | -0.12% |
| P/E | 14.1x | 8.12x | 14.8x | 12.1x | 15.4x | 16.5x | 15.3x | 14.2x |
| PBR | 3.66x | 1.84x | 2.8x | 2.13x | 2.38x | 2.73x | 2.59x | 2.41x |
| PEG | - | 1.02x | -0.5x | -1.6x | 1.88x | 1.1x | 1.87x | 1.95x |
| Capitalization / Revenue | 0.85x | 0.45x | 0.65x | 0.47x | 0.63x | 0.73x | 0.7x | 0.68x |
| EV / Revenue | 1.05x | 0.62x | 0.87x | 0.69x | 0.89x | 0.99x | 0.96x | 0.93x |
| EV / EBITDA | 7.29x | 4.62x | 6.54x | 5.49x | 6.74x | 7.31x | 7.04x | 6.74x |
| EV / EBIT | 10.7x | 6.9x | 11.2x | 9.88x | 12.1x | 12.6x | 12x | 11.4x |
| EV / FCF | 20.9x | 19x | 24.1x | 10.3x | 32.2x | 23.8x | 23.3x | 21.7x |
| FCF Yield | 4.78% | 5.27% | 4.16% | 9.72% | 3.1% | 4.2% | 4.29% | 4.6% |
| Dividend per Share 2 | 1.8 | 1.85 | 1.85 | 1.85 | 1.9 | 1.99 | 2.081 | 2.176 |
| Rate of return | 3.18% | 5.26% | 4.12% | 5.44% | 4.07% | 3.47% | 3.63% | 3.79% |
| EPS 2 | 4.01 | 4.33 | 3.04 | 2.81 | 3.04 | 3.476 | 3.761 | 4.036 |
| Distribution rate | 44.9% | 42.7% | 60.9% | 65.8% | 62.5% | 57.2% | 55.3% | 53.9% |
| Net sales 1 | 81,747 | 94,436 | 81,758 | 84,186 | 82,855 | 87,530 | 90,132 | 93,302 |
| EBITDA 1 | 11,746 | 12,613 | 10,822 | 10,606 | 10,970 | 11,861 | 12,355 | 12,877 |
| EBIT 1 | 7,978 | 8,436 | 6,345 | 5,886 | 6,103 | 6,862 | 7,226 | 7,603 |
| Net income 1 | 5,053 | 5,359 | 3,677 | 3,332 | 3,501 | 3,891 | 4,159 | 4,413 |
| Net Debt 1 | 16,366 | 15,856 | 17,739 | 18,998 | 21,516 | 23,195 | 23,420 | 23,316 |
| Reference price 2 | 56.54 | 35.18 | 44.86 | 33.98 | 46.73 | 57.38 | 57.38 | 57.38 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.45x | 1.14x | 8.33x | 6.61% | 84.28B | |
| 14.77x | 0.9x | 7.88x | 1.84% | 71.86B | |
| 16.13x | 0.97x | 7.19x | 3.55% | 71.12B | |
| 24.73x | 1.84x | 17.52x | 0.82% | 24.82B | |
| 18.78x | 0.72x | 7.82x | -.--% | 11.04B | |
| 36.68x | 2.57x | 9.87x | -.--% | 9.1B | |
| 8.22x | 0.35x | 5.13x | 6.58% | 6.16B | |
| 14.23x | 0.66x | 7.46x | 3.61% | 5.68B | |
| 28x | 0.52x | 7.54x | -.--% | 5.27B | |
| Average | 19.78x | 1.07x | 8.75x | 2.56% | 32.15B | |
| Weighted average by Cap. | 17.38x | 1.09x | 8.65x | 3.54% |
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
- DHL Stock
- Valuation DHL Group
Select your edition
All financial news and data tailored to specific country editions
