|
Market Closed -
Xetra
11:35:25 2026-09-29 EDT
|
Pre-market 02:10:42 | |||
| 56.96 EUR | -0.04% |
|
57.21 | +0.44% |
| 09-28 | DHL Group : UBS remains Neutral | ZD |
| 09-28 | UBS raises target for DHL Group to €59.50 - 'Neutral' | DP |
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 | 63,076 | - | - |
| Change | - | -38.77% | 25.09% | -26.11% | 33.74% | 20.37% | - | - |
| Enterprise Value (EV) 1 | 85,607 | 58,250 | 70,769 | 58,181 | 73,918 | 86,268 | 86,483 | 86,364 |
| Change | - | -31.96% | 21.49% | -17.79% | 27.05% | 16.71% | 0.25% | -0.14% |
| P/E | 14.1x | 8.12x | 14.8x | 12.1x | 15.4x | 16.3x | 15.1x | 14.1x |
| PBR | 3.66x | 1.84x | 2.8x | 2.13x | 2.38x | 2.71x | 2.57x | 2.38x |
| PEG | - | 1.02x | -0.5x | -1.6x | 1.88x | 1.1x | 1.82x | 1.92x |
| Capitalization / Revenue | 0.85x | 0.45x | 0.65x | 0.47x | 0.63x | 0.72x | 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 | 7.26x | 6.99x | 6.69x |
| EV / EBIT | 10.7x | 6.9x | 11.2x | 9.88x | 12.1x | 12.6x | 11.9x | 11.3x |
| EV / FCF | 20.9x | 19x | 24.1x | 10.3x | 32.2x | 23.7x | 23.2x | 21.6x |
| FCF Yield | 4.78% | 5.27% | 4.16% | 9.72% | 3.1% | 4.22% | 4.31% | 4.63% |
| Dividend per Share 2 | 1.8 | 1.85 | 1.85 | 1.85 | 1.9 | 1.996 | 2.087 | 2.184 |
| Rate of return | 3.18% | 5.26% | 4.12% | 5.44% | 4.07% | 3.51% | 3.66% | 3.83% |
| EPS 2 | 4.01 | 4.33 | 3.04 | 2.81 | 3.04 | 3.486 | 3.776 | 4.052 |
| Distribution rate | 44.9% | 42.7% | 60.9% | 65.8% | 62.5% | 57.3% | 55.3% | 53.9% |
| Net sales 1 | 81,747 | 94,436 | 81,758 | 84,186 | 82,855 | 87,517 | 90,142 | 93,293 |
| EBITDA 1 | 11,746 | 12,613 | 10,822 | 10,606 | 10,970 | 11,876 | 12,377 | 12,902 |
| EBIT 1 | 7,978 | 8,436 | 6,345 | 5,886 | 6,103 | 6,873 | 7,244 | 7,622 |
| Net income 1 | 5,053 | 5,359 | 3,677 | 3,332 | 3,501 | 3,902 | 4,176 | 4,434 |
| Net Debt 1 | 16,366 | 15,856 | 17,739 | 18,998 | 21,516 | 23,192 | 23,407 | 23,288 |
| Reference price 2 | 56.54 | 35.18 | 44.86 | 33.98 | 46.73 | 56.96 | 56.96 | 56.96 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.34x | 0.99x | 7.26x | 3.51% | 71.47B | |
| 15.6x | 1.09x | 7.98x | 6.97% | 79.91B | |
| 13.98x | 0.86x | 7.52x | 1.95% | 68.04B | |
| 24.37x | 1.81x | 17.25x | 0.83% | 24.46B | |
| 18.04x | 0.7x | 7.43x | -.--% | 10.66B | |
| 36.07x | 2.53x | 9.74x | -.--% | 8.82B | |
| 8.15x | 0.36x | 5.41x | 7.01% | 6.29B | |
| 13.75x | 0.64x | 7.27x | 3.74% | 5.46B | |
| 27.29x | 0.51x | 7.4x | -.--% | 5.13B | |
| 39.92x | 0.33x | 6.72x | 2.32% | 4.01B | |
| Average | 21.35x | 0.98x | 8.40x | 2.63% | 28.43B | |
| Weighted average by Cap. | 17.23x | 1.06x | 8.42x | 3.64% |
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
- Valuation DHL Group
Select your edition
All financial news and data tailored to specific country editions
