Valuation DHL Group

Stocks

Market Closed - Xetra 11:39:08 2026-09-03 EDT			After hours 12:45:51
55.20 ^EUR	+0.58%		55.22	+0.04%

06:50am	The growing list of attacks on German infrastructure	RE
09-02	German investigators identify two suspects behind Leipzig attack, SZ newspaper says	RE

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	60,772	-	-
Change	-	-38.77%	25.09%	-26.11%	33.74%	15.97%	-	-
Enterprise Value (EV) ¹	85,607	58,250	70,769	58,181	73,918	83,387	83,629	83,530
Change	-	-31.96%	21.49%	-17.79%	27.05%	12.81%	0.29%	-0.12%
P/E	14.1x	8.12x	14.8x	12.1x	15.4x	15.8x	14.6x	13.6x
PBR	3.66x	1.84x	2.8x	2.13x	2.38x	2.61x	2.48x	2.31x
PEG	-	1.02x	-0.5x	-1.6x	1.88x	1.1x	1.75x	1.83x
Capitalization / Revenue	0.85x	0.45x	0.65x	0.47x	0.63x	0.7x	0.67x	0.65x
EV / Revenue	1.05x	0.62x	0.87x	0.69x	0.89x	0.95x	0.93x	0.9x
EV / EBITDA	7.29x	4.62x	6.54x	5.49x	6.74x	7.05x	6.78x	6.49x
EV / EBIT	10.7x	6.9x	11.2x	9.88x	12.1x	12.2x	11.6x	11x
EV / FCF	20.9x	19x	24.1x	10.3x	32.2x	22.9x	22.4x	20.9x
FCF Yield	4.78%	5.27%	4.16%	9.72%	3.1%	4.37%	4.46%	4.79%
Dividend per Share ²	1.8	1.85	1.85	1.85	1.9	1.986	2.079	2.181
Rate of return	3.18%	5.26%	4.12%	5.44%	4.07%	3.62%	3.79%	3.97%
EPS ²	4.01	4.33	3.04	2.81	3.04	3.465	3.754	4.033
Distribution rate	44.9%	42.7%	60.9%	65.8%	62.5%	57.3%	55.4%	54.1%
Net sales ¹	81,747	94,436	81,758	84,186	82,855	87,441	90,102	93,288
EBITDA ¹	11,746	12,613	10,822	10,606	10,970	11,835	12,326	12,878
EBIT ¹	7,978	8,436	6,345	5,886	6,103	6,840	7,200	7,605
Net income ¹	5,053	5,359	3,677	3,332	3,501	3,916	4,144	4,414
Net Debt ¹	16,366	15,856	17,739	18,998	21,516	22,615	22,857	22,757
Reference price ²	56.54	35.18	44.86	33.98	46.73	54.88	54.88	54.88
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DHL GROUP	15.84x	0.95x	7.05x	3.62%	70.44B
UNITED PARCEL SERVICE, INC.	17.08x	1.18x	8.59x	6.36%	87.64B
FEDEX CORPORATION	15.2x	0.93x	8.09x	1.72%	74.92B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.11x	1.8x	17.06x	0.84%	24.2B
J&T GLOBAL EXPRESS LIMITED	20.36x	0.78x	8.48x	-.--%	11.97B
INPOST S.A.	22.27x	2.49x	9.48x	-.--%	9.01B
SINOTRANS LIMITED	8.52x	0.36x	5.33x	6.35%	6.19B
SG HOLDINGS CO.,LTD.	14.06x	0.65x	7.39x	3.67%	5.54B
GXO LOGISTICS, INC.	28.27x	0.52x	7.59x	-.--%	5.32B
MAINFREIGHT LIMITED	21.76x	1.13x	7.7x	2.68%	3.92B
Average	18.75x	1.08x	8.68x	2.52%	29.91B
Weighted average by Cap.	17.20x	1.10x	8.69x	3.45%