Valuation Dr. Martens plc Börse Stuttgart

Stocks

Real-time Estimate Tradegate 10:49:25 2026-09-25 EDT			5-day change	1st Jan Change
0.7880 ^EUR	-0.25%		+1.94%	-7.60%

09-24	Dr Martens launches new global brand platform	AN
09-24	Dr. Martens plc Launches 'With Bouncing Soles', A New Global Brand Platform	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,520	1,360	844	502.5	603.6	647	-	-
Change	-	-46.04%	-37.94%	-40.47%	20.12%	7.19%	-	-
Enterprise Value (EV) ¹	2,686	1,648	1,202	748.3	816.8	843.7	812	782.2
Change	-	-38.63%	-27.11%	-37.72%	9.16%	3.29%	-3.76%	-3.66%
P/E	13.9x	10.5x	12.5x	104x	26x	13.7x	11x	9.39x
PBR	7.7x	3.36x	2.35x	1.37x	1.69x	1.66x	1.49x	1.32x
PEG	-	-0.4x	-0.3x	-1.1x	0x	0x	0.4x	0.6x
Capitalization / Revenue	2.77x	1.36x	0.96x	0.64x	0.79x	0.83x	0.79x	0.75x
EV / Revenue	2.96x	1.65x	1.37x	0.95x	1.07x	1.08x	0.99x	0.91x
EV / EBITDA	10.2x	6.73x	6.08x	6.4x	5.53x	5.22x	4.54x	4.02x
EV / EBIT	11.7x	9.35x	9.83x	20.2x	10.3x	9.26x	7.66x	6.6x
EV / FCF	20.3x	63.6x	8.61x	4.21x	6.24x	18.4x	13.7x	12x
FCF Yield	4.92%	1.57%	11.6%	23.7%	16%	5.45%	7.3%	8.31%
Dividend per Share ²	0.055	0.0584	0.0255	0.0255	0.0255	0.025	0.0254	0.0254
Rate of return	2.18%	4.3%	2.91%	4.89%	4.09%	3.7%	3.75%	3.76%
EPS ²	0.181	0.129	0.07	0.005	0.024	0.0494	0.0615	0.072
Distribution rate	30.4%	45.3%	36.4%	510%	106%	50.6%	41.2%	35.3%
Net sales ¹	908.3	1,000	877.1	787.6	764.9	783.6	821.8	863.2
EBITDA ¹	263	245	197.5	117	147.7	161.6	178.7	194.4
EBIT ¹	229.3	176.2	122.2	37	79.3	91.06	105.9	118.6
Net income ¹	181.2	128.9	69.2	4.5	23.8	48.53	60.18	70.35
Net Debt ¹	165.8	288.3	357.5	245.8	213.2	196.7	165	135.2
Reference price ²	2.5200	1.3590	0.8775	0.5210	0.6240	0.6760	0.6760	0.6760
Nbr of stocks (in thousands)	1,000,111	1,000,770	961,879	964,499	967,344	957,113	-	-
Announcement Date	6/1/22	6/1/23	5/30/24	6/5/25	5/19/26	-	-	-

¹GBP in Million²GBP

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.($)
DECKERS OUTDOOR CORPORATION	10.47x	1.51x	6.53x	-.--%	10.71B
HUALI INDUSTRIAL GROUP COMPANY LIMITED	17.15x	1.58x	8.83x	4.76%	5.94B
CROCS, INC.	9.45x	1.67x	6.82x	-.--%	5.92B
BIRKENSTOCK HOLDING PLC	15.75x	2.52x	8.24x	-.--%	5.66B
YUE YUEN INDUSTRIAL (HOLDINGS) LIMITED	12.85x	0.3x	4.09x	5.89%	2.57B
POU CHEN CORPORATION	6.32x	-	-	-	2.31B
WOLVERINE WORLD WIDE, INC.	11.88x	0.98x	8.85x	2.08%	1.58B
ALPARGATAS S.A.	11.67x	1.72x	7.78x	4.03%	1.54B
LAI YIH FOOTWEAR CO., LTD.	13.18x	0.83x	6.37x	5.37%	1.15B
Average	12.08x	1.39x	7.19x	2.77%	4.15B
Weighted average by Cap.	12.27x	1.59x	7.22x	1.68%