|
Market Closed -
Xetra
11:35:11 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 7.760 EUR | +0.65% |
|
+10.23% | -37.92% |
| 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 | 835.7 | - | - |
| Change | - | -40.29% | -36.91% | - | - |
| Enterprise Value (EV) 1 | 4,505 | 3,590 | 3,104 | 3,021 | 2,945 |
| Change | - | -20.32% | -13.52% | -2.69% | -2.5% |
| P/E | 22.9x | 7.55x | 94.5x | 6.16x | 5.27x |
| PBR | 2.91x | 3.71x | 0.89x | 0.77x | 0.68x |
| PEG | - | 0.1x | -1x | 0x | 0.3x |
| Capitalization / Revenue | 0.5x | 0.29x | 0.18x | 0.18x | 0.17x |
| EV / Revenue | 1.01x | 0.78x | 0.68x | 0.65x | 0.61x |
| EV / EBITDA | 5.57x | 4.67x | 4.54x | 4.26x | 4x |
| EV / EBIT | 9.41x | 9.51x | 10.3x | 9.74x | 8.94x |
| EV / FCF | 8.6x | 7.79x | 13x | 9.06x | 8.9x |
| FCF Yield | 11.6% | 12.8% | 7.7% | 11% | 11.2% |
| Dividend per Share 2 | - | - | - | 0.116 | 0.5918 |
| Rate of return | - | - | - | 1.5% | 7.63% |
| 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 | 7.760 | 7.760 | 7.760 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 94.54x | 0.68x | 4.54x | -.--% | 940M | |
| 7.22x | 1.14x | 6.33x | 3.71% | 32.16B | |
| 20.48x | 1.89x | 12.57x | -.--% | 25.35B | |
| 15.28x | 3.9x | 9.03x | 1.75% | 23.79B | |
| 24.24x | 2.16x | 11.02x | -.--% | 17.47B | |
| 18.42x | 1.21x | 10.19x | 2.9% | 17.28B | |
| 12.19x | 0.62x | 6.38x | 3.44% | 12.84B | |
| 17.67x | 2.25x | 10.88x | 2.28% | 12.4B | |
| 24.67x | 6.22x | 15.43x | 1.25% | 10.04B | |
| 27.24x | 0.58x | 8.57x | -.--% | 8.43B | |
| Average | 26.20x | 2.06x | 9.49x | 1.53% | 16.07B | |
| Weighted average by Cap. | 17.42x | 2.11x | 9.67x | 1.84% |
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
