Valuation Donaldson Company, Inc. Deutsche Boerse AG
Stocks
DNZ
US2576511099
Environmental Services & Equipment
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 79.50 EUR | +1.27% |
|
+0.64% | +3.97% |
Company Valuation: Donaldson Company, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: July | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,312 | 6,685 | 7,618 | 9,009 | 8,386 | 10,478 | - | - |
| Change | - | -19.58% | 13.95% | 18.26% | -6.91% | 24.95% | - | - |
| Enterprise Value (EV) 1 | 8,599 | 7,140 | 7,618 | 9,313 | 8,874 | 11,571 | 11,265 | 11,167 |
| Change | - | -16.97% | 6.69% | 22.25% | -4.71% | 30.4% | -2.64% | -0.87% |
| P/E | 29.5x | 20.5x | 21.7x | 22.1x | 23.6x | 23.2x | 20.6x | 18.6x |
| PBR | 7.28x | 5.88x | - | 6.06x | 5.76x | 5.67x | 4.79x | 4.44x |
| PEG | - | 1.1x | 2.41x | 1.3x | -2.42x | 0.8x | 1.7x | 1.7x |
| Capitalization / Revenue | 2.91x | 2.02x | 2.22x | 2.51x | 2.27x | 2.7x | 2.52x | 2.4x |
| EV / Revenue | 3.01x | 2.16x | 2.22x | 2.6x | 2.4x | 2.99x | 2.71x | 2.56x |
| EV / EBITDA | 17.1x | 13x | 12.7x | 14.1x | 12.7x | 16x | 13.8x | 13.1x |
| EV / EBIT | 21.5x | 16x | 15.2x | 16.9x | 15.3x | 18.6x | 15.9x | 14.7x |
| EV / FCF | 25x | 42.6x | 17.9x | 22.8x | 25.9x | 28.9x | 26.4x | 24.5x |
| FCF Yield | 4% | 2.35% | 5.6% | 4.38% | 3.85% | 3.46% | 3.78% | 4.07% |
| Dividend per Share 2 | 0.85 | 0.89 | 0.94 | 1.02 | 1.11 | 1.202 | 1.296 | 1.36 |
| Rate of return | 1.28% | 1.64% | 1.5% | 1.36% | 1.54% | 1.33% | 1.43% | 1.5% |
| EPS 2 | 2.24 | 2.66 | 2.9 | 3.38 | 3.05 | 3.897 | 4.382 | 4.87 |
| Distribution rate | 37.9% | 33.5% | 32.4% | 30.2% | 36.4% | 30.8% | 29.6% | 27.9% |
| Net sales 1 | 2,854 | 3,307 | 3,431 | 3,586 | 3,691 | 3,875 | 4,163 | 4,358 |
| EBITDA 1 | 504 | 550.7 | 602 | 661.5 | 701 | 725.1 | 813.5 | 850.7 |
| EBIT 1 | 399.5 | 446.9 | 502 | 550.5 | 580.5 | 622.9 | 707.4 | 757.5 |
| Net income 1 | 286.9 | 332.8 | 358.8 | 414 | 367 | 458.4 | 513.9 | 563.3 |
| Net Debt 1 | 286.7 | 454.7 | - | 304 | 487.9 | 1,093 | 787 | 688.5 |
| Reference price 2 | 66.19 | 54.41 | 62.83 | 74.82 | 71.97 | 90.40 | 90.40 | 90.40 |
| Nbr of stocks (in thousands) | 125,585 | 122,866 | 121,242 | 120,405 | 116,520 | 115,911 | - | - |
| Announcement Date | 9/2/21 | 8/31/22 | 8/29/23 | 8/28/24 | 8/27/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 60.38x | 3.93x | 24.73x | - | 4.67B | |
| 21.16x | 3.22x | 14.64x | 1.56% | 4.07B | |
| 29.8x | - | - | - | 1.38B | |
| 47.9x | 3.12x | 26.82x | - | 922M | |
| Average | 39.81x | 3.42x | 22.06x | 1.56% | 2.76B | |
| Weighted average by Cap. | 41.05x | 3.55x | 20.68x | 1.56% |
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
- DCI Stock
- DNZ Stock
- Valuation Donaldson Company, Inc.
Select your edition
All financial news and data tailored to specific country editions
