|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.640 EUR | 0.00% |
|
-3.79% | -30.88% |
| 06-09 | IEVA Group rolls out IOMA Paris across 368 points of sale in Italy |  |
| 06-03 | Douglas attempts further recovery following Berenberg buy rating | DP |
Company Valuation: Douglas AG
Data adjusted to current consolidation scope
| Fiscal Period: September | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 2,218 | 1,325 | 930.5 | - | - |
| Change | - | -40.29% | -29.76% | - | - |
| Enterprise Value (EV) 1 | 4,505 | 3,590 | 3,179 | 3,089 | 2,997 |
| Change | - | -20.32% | -11.45% | -2.83% | -3% |
| P/E Ratio | 22.9x | 7.55x | 15.4x | 5.67x | 5.04x |
| PBR | 2.91x | 3.71x | 0.92x | 0.82x | 0.73x |
| PEG | - | 0.1x | -0.2x | 0x | 0.4x |
| Capitalization / Revenue | 0.5x | 0.29x | 0.2x | 0.19x | 0.19x |
| EV / Revenue | 1.01x | 0.78x | 0.68x | 0.65x | 0.61x |
| EV / EBITDA | 5.57x | 4.67x | 4.32x | 4.07x | 3.81x |
| EV / EBIT | 9.41x | 9.51x | 9.68x | 8.7x | 8x |
| EV / FCF | 8.6x | 7.79x | 12x | 8.98x | 8.56x |
| FCF Yield | 11.6% | 12.8% | 8.37% | 11.1% | 11.7% |
| Dividend per Share 2 | - | - | - | 0.256 | 0.6718 |
| Rate of return | - | - | - | 2.96% | 7.78% |
| EPS 2 | 0.9 | 1.63 | 0.5618 | 1.524 | 1.715 |
| Distribution rate | - | - | - | 16.8% | 39.2% |
| Net sales 1 | 4,451 | 4,575 | 4,647 | 4,781 | 4,941 |
| EBITDA 1 | 808.6 | 768.4 | 736.7 | 758.9 | 786.1 |
| EBIT 1 | 478.8 | 377.5 | 328.6 | 354.9 | 374.7 |
| Net income 1 | 84 | 175.4 | 35.67 | 148.5 | 167.1 |
| Net Debt 1 | 2,287 | 2,265 | 2,248 | 2,159 | 2,066 |
| Reference price 2 | 20.600 | 12.300 | 8.640 | 8.640 | 8.640 |
| Nbr of stocks (in thousands) | 107,692 | 107,692 | 107,692 | - | - |
| Announcement Date | 12/19/24 | 12/18/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.38x | 0.68x | 4.32x | -.--% | 1.08B | |
| 8.72x | 0.76x | 6.59x | 3.81% | 33.95B | |
| 16.26x | 1.5x | 10.04x | -.--% | 20.11B | |
| 14.91x | 1.94x | 9.34x | 2.64% | 10.8B | |
| 6.7x | 0.93x | 5.43x | 4.19% | 3.91B | |
| 16.92x | 3.51x | 10.92x | 2.39% | 3.88B | |
| 22.17x | 2.72x | 10.6x | 3.69% | 2.18B | |
| 73.79x | 5.46x | 58.76x | 0.13% | 1.42B | |
| 18.04x | 1.97x | 7.67x | -.--% | 507M | |
| Average | 21.43x | 2.16x | 13.74x | 1.87% | 8.65B | |
| Weighted average by Cap. | 13.55x | 1.41x | 9.06x | 2.47% |
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
- DOU Stock
- Valuation Douglas AG
Select your edition
All financial news and data tailored to specific country editions
