|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 57.11 EUR | +1.37% |
|
+0.25% | +22.06% |
| 05:48am | DHL GROUP : Bernstein is Neutral | ZD |
| 07-23 | DHL Group and LONGi Solar sign a memorandum of understanding to promote renewable energy |  |
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 | 62,389 | - | - |
| Change | - | -38.77% | 25.09% | -26.11% | 33.74% | 19.06% | - | - |
| Enterprise Value (EV) 1 | 85,607 | 58,250 | 70,769 | 58,181 | 73,918 | 86,206 | 86,069 | 85,819 |
| Change | - | -31.96% | 21.49% | -17.79% | 27.05% | 16.62% | -0.16% | -0.29% |
| P/E | 14.1x | 8.12x | 14.8x | 12.1x | 15.4x | 16.5x | 15.2x | 14.1x |
| PBR | 3.66x | 1.84x | 2.8x | 2.13x | 2.38x | 2.71x | 2.54x | 2.36x |
| PEG | - | 1.02x | -0.5x | -1.6x | 1.88x | 1.4x | 1.73x | 1.9x |
| Capitalization / Revenue | 0.85x | 0.45x | 0.65x | 0.47x | 0.63x | 0.73x | 0.71x | 0.69x |
| EV / Revenue | 1.05x | 0.62x | 0.87x | 0.69x | 0.89x | 1.01x | 0.98x | 0.94x |
| EV / EBITDA | 7.29x | 4.62x | 6.54x | 5.49x | 6.74x | 7.45x | 7.1x | 6.78x |
| EV / EBIT | 10.7x | 6.9x | 11.2x | 9.88x | 12.1x | 13x | 12.3x | 11.6x |
| EV / FCF | 20.9x | 19x | 24.1x | 10.3x | 32.2x | 24.9x | 25.3x | 22.1x |
| FCF Yield | 4.78% | 5.27% | 4.16% | 9.72% | 3.1% | 4.02% | 3.95% | 4.53% |
| Dividend per Share 2 | 1.8 | 1.85 | 1.85 | 1.85 | 1.9 | 1.977 | 2.055 | 2.165 |
| Rate of return | 3.18% | 5.26% | 4.12% | 5.44% | 4.07% | 3.51% | 3.65% | 3.84% |
| EPS 2 | 4.01 | 4.33 | 3.04 | 2.81 | 3.04 | 3.409 | 3.708 | 3.983 |
| Distribution rate | 44.9% | 42.7% | 60.9% | 65.8% | 62.5% | 58% | 55.4% | 54.3% |
| Net sales 1 | 81,747 | 94,436 | 81,758 | 84,186 | 82,855 | 85,302 | 88,043 | 91,014 |
| EBITDA 1 | 11,746 | 12,613 | 10,822 | 10,606 | 10,970 | 11,572 | 12,120 | 12,652 |
| EBIT 1 | 7,978 | 8,436 | 6,345 | 5,886 | 6,103 | 6,624 | 7,005 | 7,399 |
| Net income 1 | 5,053 | 5,359 | 3,677 | 3,332 | 3,501 | 3,818 | 4,077 | 4,351 |
| Net Debt 1 | 16,366 | 15,856 | 17,739 | 18,998 | 21,516 | 23,817 | 23,680 | 23,430 |
| Reference price 2 | 56.54 | 35.18 | 44.86 | 33.98 | 46.73 | 56.34 | 56.34 | 56.34 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.53x | 1.01x | 7.45x | 3.51% | 70.94B | |
| 16.14x | 1.29x | 9.38x | 5.75% | 96.99B | |
| 15.57x | 0.92x | 8.21x | 1.67% | 74.67B | |
| 25.57x | 1.87x | 17.78x | 0.93% | 23.04B | |
| 21.07x | 0.76x | 8.61x | -.--% | 11.97B | |
| 25.94x | 2.47x | 9.22x | -.--% | 8.78B | |
| 28.72x | 0.56x | 8.24x | -.--% | 6.05B | |
| 15.45x | 0.71x | 7.99x | 3.4% | 5.79B | |
| 9.16x | 0.31x | 5.87x | 7.72% | 5.72B | |
| 36.77x | 0.35x | 7.05x | 2.28% | 3.93B | |
| Average | 21.09x | 1.02x | 8.98x | 2.53% | 30.79B | |
| Weighted average by Cap. | 17.64x | 1.14x | 9.10x | 3.33% |
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
