Valuation dormakaba Holding AG

Stocks

Market Closed - Swiss Exchange Other stock markets 11:31:48 2026-07-17 EDT			5-day change	1st Jan Change
56.00 ^CHF	+0.90%		+4.87%	-13.04%

07-17	Assa Abloy Q2 profit beats forecast	RE
07-13	Dormakaba: NAV cut by -14.7%

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,621	1,736	1,680	1,930	3,038	2,329	-	-
Change	-	-33.76%	-3.26%	14.9%	57.44%	-23.35%	-	-
Enterprise Value (EV) ¹	3,130	2,444	2,277	2,385	3,397	2,607	2,480	2,316
Change	-	-21.9%	-6.86%	4.75%	42.43%	-23.25%	-4.86%	-6.62%
P/E	26.2x	27.6x	36.9x	46.1x	31.3x	23x	18.3x	15.5x
PBR	12.6x	10x	6.71x	7.56x	10.9x	6.16x	4.8x	3.84x
PEG	-	-0.7x	-1.3x	-5.58x	0x	4.67x	0.7x	0.9x
Capitalization / Revenue	1.05x	0.63x	0.59x	0.68x	1.06x	0.83x	0.8x	0.77x
EV / Revenue	1.25x	0.89x	0.8x	0.84x	1.18x	0.93x	0.85x	0.76x
EV / EBITDA	8.86x	7.15x	5.92x	5.72x	7.63x	5.77x	5.12x	4.4x
EV / EBIT	11.4x	11.9x	12x	14.5x	11.4x	7.89x	6.54x	5.52x
EV / FCF	13x	47.5x	12x	12.7x	19.2x	11.8x	9.43x	7.85x
FCF Yield	7.68%	2.11%	8.34%	7.87%	5.21%	8.46%	10.6%	12.7%
Dividend per Share ²	1.25	1.15	0.95	0.8	0.92	0.9799	1.15	1.262
Rate of return	1.98%	2.76%	2.36%	1.74%	1.27%	1.75%	2.05%	2.25%
EPS ²	2.41	1.51	1.09	1	2.32	2.434	3.068	3.606
Distribution rate	51.9%	76.2%	87.2%	80%	39.7%	40.3%	37.5%	35%
Net sales ¹	2,500	2,757	2,849	2,837	2,870	2,803	2,913	3,032
EBITDA ¹	353.1	342	384.8	416.9	445	452.1	484.6	526.5
EBIT ¹	274.3	204.8	189	165	296.7	330.5	379.4	419.5
Net income ¹	100.8	63.2	45.7	42.2	97.9	101.6	129.8	148.2
Net Debt ¹	508.8	708.1	596.9	454.8	358.2	278.1	151.5	-12.64
Reference price ²	63.05	41.65	40.20	46.10	72.50	56.00	56.00	56.00
Nbr of stocks (in thousands)	41,572	41,688	41,784	41,864	41,910	41,587	-	-
Announcement Date	9/1/21	9/1/22	9/1/23	9/2/24	9/2/25	-	-	-

¹CHF in Million²CHF

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.($)
DORMAKABA HOLDING AG	23x	0.93x	5.77x	1.75%	2.89B
ALLEGION PLC	16.92x	3.01x	12.11x	1.62%	11.79B
RESIDEO TECHNOLOGIES, INC.	20.85x	0.99x	8.61x	-	5.43B
ADT INC.	8.54x	2.4x	4.62x	3.14%	5.08B
S-1 CORPORATION	16.19x	0.52x	4.08x	4.42%	1.64B
TAIWAN SECOM CO., LTD.	13.99x	-	-	-	1.49B
ARLO TECHNOLOGIES, INC.	47.96x	-	-	-	1.45B
NAPCO SECURITY TECHNOLOGIES, INC.	28.04x	-	-	-	1.29B
JADE BIRD FIRE CO., LTD.	21.52x	-	-	-	1.25B
ITURAN LOCATION AND CONTROL LTD.	15.93x	-	-	-	1.11B
Average	21.29x	1.57x	7.04x	2.73%	3.34B
Weighted average by Cap.	18.55x	2.11x	8.81x	2.22%