|
Market Closed -
Xetra
11:35:17 2026-10-23 EDT
|
After hours 15:59:55 | |||
| 57.28 EUR | +0.28% |
|
57.32 | +0.07% |
| 05:46am | DHL Group : Bernstein remains Neutral | ZD |
| 10-20 | DHL to Raise Postage Rates in Germany | 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 | 63,444 | - | - |
| Change | - | -38.77% | 25.09% | -26.11% | 33.74% | 21.07% | - | - |
| Enterprise Value (EV) 1 | 85,607 | 58,250 | 70,769 | 58,181 | 73,918 | 86,361 | 86,571 | 86,450 |
| Change | - | -31.96% | 21.49% | -17.79% | 27.05% | 16.83% | 0.24% | -0.14% |
| P/E | 14.1x | 8.12x | 14.8x | 12.1x | 15.4x | 16.1x | 14.9x | 13.9x |
| PBR | 3.66x | 1.84x | 2.8x | 2.13x | 2.38x | 2.68x | 2.53x | 2.34x |
| PEG | - | 1.02x | -0.5x | -1.6x | 1.88x | 0.9x | 1.82x | 1.93x |
| Capitalization / Revenue | 0.85x | 0.45x | 0.65x | 0.47x | 0.63x | 0.71x | 0.69x | 0.67x |
| EV / Revenue | 1.05x | 0.62x | 0.87x | 0.69x | 0.89x | 0.97x | 0.95x | 0.91x |
| EV / EBITDA | 7.29x | 4.62x | 6.54x | 5.49x | 6.74x | 7.16x | 6.89x | 6.6x |
| 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 | 23.7x | 22.7x | 21.3x |
| FCF Yield | 4.78% | 5.27% | 4.16% | 9.72% | 3.1% | 4.23% | 4.4% | 4.69% |
| Dividend per Share 2 | 1.8 | 1.85 | 1.85 | 1.85 | 1.9 | 2.007 | 2.128 | 2.241 |
| Rate of return | 3.18% | 5.26% | 4.12% | 5.44% | 4.07% | 3.5% | 3.72% | 3.91% |
| EPS 2 | 4.01 | 4.33 | 3.04 | 2.81 | 3.04 | 3.565 | 3.857 | 4.134 |
| Distribution rate | 44.9% | 42.7% | 60.9% | 65.8% | 62.5% | 56.3% | 55.2% | 54.2% |
| Net sales 1 | 81,747 | 94,436 | 81,758 | 84,186 | 82,855 | 89,338 | 91,450 | 94,742 |
| EBITDA 1 | 11,746 | 12,613 | 10,822 | 10,606 | 10,970 | 12,069 | 12,564 | 13,099 |
| EBIT 1 | 7,978 | 8,436 | 6,345 | 5,886 | 6,103 | 7,080 | 7,395 | 7,770 |
| Net income 1 | 5,053 | 5,359 | 3,677 | 3,332 | 3,501 | 4,014 | 4,267 | 4,529 |
| Net Debt 1 | 16,366 | 15,856 | 17,739 | 18,998 | 21,516 | 22,917 | 23,128 | 23,006 |
| Reference price 2 | 56.54 | 35.18 | 44.86 | 33.98 | 46.73 | 57.28 | 57.28 | 57.28 |
| Nbr of stocks (in thousands) | 1,224,639 | 1,205,059 | 1,182,263 | 1,153,116 | 1,121,383 | 1,107,603 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.02x | 0.96x | 7.14x | 3.51% | 70.88B | |
| 16.74x | 1.17x | 8.56x | 6.46% | 86.37B | |
| 14.81x | 0.89x | 7.9x | 1.93% | 71.93B | |
| 31.86x | 1.34x | 11.64x | 0.51% | 49.5B | |
| 12.34x | 9.16x | 28.39x | 5.55% | 40.53B | |
| 24.49x | 1.15x | 12.29x | 3.21% | 32.32B | |
| 24.85x | 1.86x | 17.73x | 0.8% | 25.5B | |
| 13.86x | 0.4x | 3.94x | 3% | 22.78B | |
| 10.15x | 1.45x | 5.38x | 4.15% | 15.25B | |
| 18.44x | 0.72x | 7.76x | -.--% | 10.74B | |
| Average | 18.35x | 1.91x | 11.07x | 2.91% | 42.58B | |
| Weighted average by Cap. | 18.36x | 1.87x | 10.91x | 3.41% |
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
