|
Market Closed -
Xetra
11:35:28 2026-09-25 EDT
|
5-day change | 1st Jan Change | ||
| 7.340 EUR | +0.41% |
|
+3.09% | -41.28% |
| 09-18 | Douglas AG : UBS reiterates its Neutral rating | ZD |
| 09-09 | Douglas AG : Buy rating from Jefferies | ZD |
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 | 790.5 | - | - |
| Change | - | -40.29% | -40.33% | - | - |
| Enterprise Value (EV) 1 | 4,505 | 3,590 | 3,059 | 2,976 | 2,900 |
| Change | - | -20.32% | -14.78% | -2.73% | -2.54% |
| P/E | 22.9x | 7.55x | 89.4x | 5.82x | 4.98x |
| PBR | 2.91x | 3.71x | 0.84x | 0.72x | 0.64x |
| PEG | - | 0.1x | -0.9x | 0x | 0.3x |
| Capitalization / Revenue | 0.5x | 0.29x | 0.17x | 0.17x | 0.16x |
| EV / Revenue | 1.01x | 0.78x | 0.67x | 0.64x | 0.6x |
| EV / EBITDA | 5.57x | 4.67x | 4.47x | 4.19x | 3.94x |
| EV / EBIT | 9.41x | 9.51x | 10.1x | 9.59x | 8.8x |
| EV / FCF | 8.6x | 7.79x | 12.8x | 8.92x | 8.76x |
| FCF Yield | 11.6% | 12.8% | 7.81% | 11.2% | 11.4% |
| Dividend per Share 2 | - | - | - | 0.116 | 0.5918 |
| Rate of return | - | - | - | 1.58% | 8.06% |
| EPS 2 | 0.9 | 1.63 | 0.0821 | 1.26 | 1.473 |
| Distribution rate | - | - | - | 9.21% | 40.2% |
| Net sales 1 | 4,451 | 4,575 | 4,586 | 4,678 | 4,813 |
| EBITDA 1 | 808.6 | 768.4 | 683.7 | 709.9 | 736.3 |
| EBIT 1 | 478.8 | 377.5 | 301.8 | 310.2 | 329.4 |
| Net income 1 | 84 | 175.4 | 3.796 | 126 | 151.3 |
| Net Debt 1 | 2,287 | 2,265 | 2,269 | 2,185 | 2,110 |
| Reference price 2 | 20.600 | 12.300 | 7.340 | 7.340 | 7.340 |
| 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, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 89.43x | 0.67x | 4.47x | -.--% | 901M | |
| 7.45x | 1.17x | 6.49x | 3.6% | 33.18B | |
| 18.83x | 1.73x | 11.55x | -.--% | 23.31B | |
| 16.11x | 2.07x | 10x | 2.47% | 11.45B | |
| 5.54x | 0.82x | 4.76x | 4.91% | 3.32B | |
| 12.55x | 2.36x | 7.48x | 2.95% | 2.75B | |
| 19.16x | 2.59x | 9.83x | 4.56% | 2.32B | |
| 52.97x | 5.02x | 41.51x | 0.78% | 1.58B | |
| 18.49x | 2.6x | 9.11x | -.--% | 652M | |
| 56.93x | 1.43x | 18.82x | -.--% | 568M | |
| Average | 29.74x | 2.05x | 12.40x | 1.93% | 8B | |
| Weighted average by Cap. | 14.70x | 1.61x | 9.30x | 2.3% |
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
