|
Market Closed -
London S.E.
09:25:49 2026-08-18 EDT
|
5-day change | 1st Jan Change | ||
| 56.30 CHF | +2.55% |
|
-8.97% | -12.58% |
| 09-16 | Dormakaba to Buy UK-based Hospitality Technology Company Alliants | MT |
| 09-03 | Swiss Takeover Board Clears Dormakaba's Opting-out Clause for Planned Ownership Restructuring | MT |
Company Valuation: dormakaba Holding AG
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,736 | 1,680 | 1,930 | 3,038 | 2,171 | 2,687 | - | - |
| Change | - | -3.26% | 14.9% | 57.44% | -28.56% | 23.76% | - | - |
| Enterprise Value (EV) 1 | 2,444 | 2,277 | 2,385 | 3,397 | 2,529 | 2,941 | 2,791 | 2,665 |
| Change | - | -6.86% | 4.75% | 42.43% | -25.55% | 16.31% | -5.11% | -4.53% |
| P/E | 27.6x | 36.9x | 46.1x | 31.3x | 22.7x | 22.5x | 19.2x | 17.7x |
| PBR | 10x | 6.71x | 7.56x | 10.9x | 6.38x | 5.89x | 4.72x | 3.72x |
| PEG | - | -1.3x | -5.58x | 0x | -26.33x | 0.9x | 1.1x | 2.24x |
| Capitalization / Revenue | 0.63x | 0.59x | 0.68x | 1.06x | 0.78x | 0.92x | 0.89x | 0.85x |
| EV / Revenue | 0.89x | 0.8x | 0.84x | 1.18x | 0.91x | 1.01x | 0.92x | 0.84x |
| EV / EBITDA | 7.15x | 5.92x | 5.72x | 7.63x | 5.63x | 6.17x | 5.45x | 4.92x |
| EV / EBIT | 11.9x | 12x | 14.5x | 11.4x | 8.83x | 8.4x | 7.13x | 6.24x |
| EV / FCF | 47.5x | 12x | 12.7x | 19.2x | 15.5x | 11.2x | 9.93x | 9.21x |
| FCF Yield | 2.11% | 8.34% | 7.87% | 5.21% | 6.44% | 8.91% | 10.1% | 10.9% |
| Dividend per Share 2 | 1.15 | 0.95 | 0.8 | 0.92 | 0.95 | 1.131 | 1.244 | 1.34 |
| Rate of return | 2.76% | 2.36% | 1.74% | 1.27% | 1.82% | 1.75% | 1.93% | 2.07% |
| EPS 2 | 1.51 | 1.09 | 1 | 2.32 | 2.3 | 2.873 | 3.373 | 3.64 |
| Distribution rate | 76.2% | 87.2% | 80% | 39.7% | 41.3% | 39.4% | 36.9% | 36.8% |
| Net sales 1 | 2,757 | 2,849 | 2,837 | 2,870 | 2,792 | 2,912 | 3,034 | 3,165 |
| EBITDA 1 | 342 | 384.8 | 416.9 | 445 | 449 | 477.1 | 511.9 | 541.3 |
| EBIT 1 | 204.8 | 189 | 165 | 296.7 | 286.5 | 350.1 | 391.7 | 427.3 |
| Net income 1 | 63.2 | 45.7 | 42.2 | 97.9 | 97 | 118.7 | 139.7 | 152.4 |
| Net Debt 1 | 708.1 | 596.9 | 454.8 | 358.2 | 358.1 | 254.8 | 104.7 | -21.67 |
| Reference price 2 | 41.65 | 40.20 | 46.10 | 72.50 | 52.20 | 64.60 | 64.60 | 64.60 |
| Nbr of stocks (in thousands) | 41,688 | 41,784 | 41,864 | 41,910 | 41,587 | 41,589 | - | - |
| Announcement Date | 9/1/22 | 9/1/23 | 9/2/24 | 9/2/25 | 8/31/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.85x | 6.46x | 16.72x | 1.44% | 467B | |
| 56.84x | 20.34x | 40.78x | -.--% | 273B | |
| 18.46x | 0.74x | 13.52x | 2.45% | 166B | |
| 25.08x | 7.92x | 19.11x | 0.49% | 136B | |
| 51.3x | 15.5x | 34.21x | -.--% | 99.95B | |
| 32.14x | 6.28x | 18.2x | 1.09% | 73.51B | |
| 77.55x | 10.01x | 44.28x | -.--% | 63.78B | |
| 43.41x | 2.36x | 15.22x | 1.63% | 58.36B | |
| 26.8x | 6.04x | 20.15x | 1.54% | 51.75B | |
| Average | 40.05x | 8.40x | 24.69x | 0.96% | 154.38B | |
| Weighted average by Cap. | 37.30x | 9.26x | 23.97x | 1.01% |
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
- DOKA Stock
- 0QMS Stock
- Valuation dormakaba Holding AG
Select your edition
All financial news and data tailored to specific country editions
