Company Valuation: Dominion Hosting Holding S.p.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 76.46 75.1 75.84 119.8 118.7 133.3 - -
Change - -1.77% 0.98% 57.96% -0.87% 12.28% - -
Enterprise Value (EV) 1 77.4 81.13 82.37 122.9 117.5 130.5 126.1 120.1
Change - 4.82% 1.52% 49.23% -4.43% 11.12% -3.41% -4.72%
P/E 23.4x 28.1x - 31x 24.6x 23.6x 19.6x 17.6x
PBR - - - 4.27x 3.08x 2.99x 2.57x 2.22x
PEG - -1.5x - - 1x 1.4x 1x 1.5x
Capitalization / Revenue 3.86x 2.53x 2.19x 3.23x 2.84x 2.58x 2.08x 1.88x
EV / Revenue 3.91x 2.74x 2.38x 3.31x 2.81x 2.52x 1.97x 1.69x
EV / EBITDA 10.7x 9x 7.16x 10.2x 8.52x 7.96x 6.65x 5.57x
EV / EBIT 21.4x 29.5x 16.9x 18.1x 15.6x 13.3x 11.1x 9.07x
EV / FCF 14.6x 14.1x 28.4x 51.5x 27.4x 16.2x 13.2x 11.1x
FCF Yield 6.86% 7.09% 3.53% 1.94% 3.64% 6.17% 7.57% 9.03%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.675 0.547 - 0.7419 0.9283 1.085 1.306 1.455
Distribution rate - - - - - - - -
Net sales 1 19.8 29.63 34.63 37.12 41.82 51.75 63.95 70.95
EBITDA 1 7.226 9.016 11.51 12.01 13.78 16.4 18.95 21.55
EBIT 1 3.613 2.754 4.879 6.776 7.546 9.85 11.35 13.25
Net income 1 3.191 0.7431 2.211 3.609 4.459 6.1 7.3 8.2
Net Debt 1 0.9439 6.029 6.528 3.127 -1.275 -2.8 -7.25 -13.2
Reference price 2 15.80 15.35 15.50 23.00 22.80 25.60 25.60 25.60
Nbr of stocks (in thousands) 4,839 4,893 4,893 5,208 5,208 5,208 - -
Announcement Date 3/28/22 3/21/23 3/21/24 4/14/25 4/15/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.96x2.56x8.09x - 157M
-81.04x20.64x49.35x-.--% 55.94B
32.8x2.49x20.11x1.51% 3.36B
-603.08x - - - 3.25B
137.94x11.51x20.61x0.27% 3.18B
-9.97x6.32x15.37x - 3B
29.6x4x15.89x0.6% 1.39B
-76.59x - - 0.1% 1.31B
Average -68.30x 7.92x 21.57x 0.5% 8.95B
Weighted average by Cap. -84.22x 18.27x 44.21x 0.11%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. DHH Stock
  4. Valuation Dominion Hosting Holding S.p.A.