|
Market Closed -
Xetra
11:35:19 2026-11-06 EST
|
5-day change | 1st Jan Change | ||
| 58.02 EUR | -3.91% |
|
-1.12% | +24.16% |
| 11-06 | DHL Group : Barclays maintains a Buy rating | ZD |
| 11-06 | DHL Group : Deutsche Bank maintains a Buy rating | ZD |
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 | 64,263 | - | - |
| Change | - | -38.77% | 25.09% | -26.11% | 33.74% | 22.63% | - | - |
| Enterprise Value (EV) 1 | 85,607 | 58,250 | 70,769 | 58,181 | 73,918 | 87,040 | 87,552 | 87,439 |
| Change | - | -31.96% | 21.49% | -17.79% | 27.05% | 17.75% | 0.59% | -0.13% |
| P/E | 14.1x | 8.12x | 14.8x | 12.1x | 15.4x | 16.2x | 15x | 14x |
| PBR | 3.66x | 1.84x | 2.8x | 2.13x | 2.38x | 2.72x | 2.58x | 2.39x |
| PEG | - | 1.02x | -0.5x | -1.6x | 1.88x | 0.9x | 1.92x | 1.87x |
| Capitalization / Revenue | 0.85x | 0.45x | 0.65x | 0.47x | 0.63x | 0.72x | 0.7x | 0.67x |
| EV / Revenue | 1.05x | 0.62x | 0.87x | 0.69x | 0.89x | 0.97x | 0.95x | 0.92x |
| EV / EBITDA | 7.29x | 4.62x | 6.54x | 5.49x | 6.74x | 7.15x | 6.93x | 6.64x |
| EV / EBIT | 10.7x | 6.9x | 11.2x | 9.88x | 12.1x | 12.3x | 11.7x | 11.2x |
| EV / FCF | 20.9x | 19x | 24.1x | 10.3x | 32.2x | 23.1x | 23.5x | 21.6x |
| FCF Yield | 4.78% | 5.27% | 4.16% | 9.72% | 3.1% | 4.33% | 4.25% | 4.63% |
| Dividend per Share 2 | 1.8 | 1.85 | 1.85 | 1.85 | 1.9 | 1.997 | 2.125 | 2.233 |
| Rate of return | 3.18% | 5.26% | 4.12% | 5.44% | 4.07% | 3.44% | 3.66% | 3.85% |
| EPS 2 | 4.01 | 4.33 | 3.04 | 2.81 | 3.04 | 3.584 | 3.863 | 4.152 |
| Distribution rate | 44.9% | 42.7% | 60.9% | 65.8% | 62.5% | 55.7% | 55% | 53.8% |
| Net sales 1 | 81,747 | 94,436 | 81,758 | 84,186 | 82,855 | 89,655 | 92,188 | 95,360 |
| EBITDA 1 | 11,746 | 12,613 | 10,822 | 10,606 | 10,970 | 12,180 | 12,629 | 13,162 |
| EBIT 1 | 7,978 | 8,436 | 6,345 | 5,886 | 6,103 | 7,092 | 7,453 | 7,827 |
| Net income 1 | 5,053 | 5,359 | 3,677 | 3,332 | 3,501 | 3,975 | 4,254 | 4,515 |
| Net Debt 1 | 16,366 | 15,856 | 17,739 | 18,998 | 21,516 | 22,777 | 23,289 | 23,176 |
| Reference price 2 | 56.54 | 35.18 | 44.86 | 33.98 | 46.73 | 58.02 | 58.02 | 58.02 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.12x | 0.97x | 7.05x | 3.34% | 71.65B | |
| 18.5x | 1.22x | 8.9x | 6.05% | 92.21B | |
| 14.6x | 0.84x | 7.5x | 1.87% | 72.17B | |
| 33.92x | 1.41x | 12.21x | 0.47% | 52.35B | |
| 12.88x | 9.24x | 29.05x | 5.33% | 41.28B | |
| 25.17x | 1.18x | 12.66x | 3.11% | 34.12B | |
| 15.77x | 0.47x | 4.68x | 2.61% | 25.83B | |
| 21.38x | 1.61x | 15.07x | 0.85% | 23.84B | |
| 10.52x | 1.48x | 5.48x | 4% | 15.52B | |
| 20.52x | 0.8x | 8.58x | -.--% | 11.96B | |
| Average | 18.94x | 1.92x | 11.12x | 2.76% | 44.09B | |
| Weighted average by Cap. | 19.07x | 1.86x | 10.90x | 3.25% |
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
