|
Market Closed -
Xetra
11:35:29 2026-09-02 EDT
|
Pre-market 02:57:31 | |||
| 17.80 EUR | -2.09% |
|
17.73 | -0.39% |
| 08-31 | Mwb Sees BBS Automation Turnaround as Main Catalyst for Dürr | MT |
| 08-12 | Dürr AG : Buy rating from Warburg Research | ZD |
Company Valuation: Dürr AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,776 | 2,181 | 1,480 | 1,484 | 1,561 | 1,232 | - | - |
| Change | - | -21.44% | -32.17% | 0.28% | 5.18% | -21.06% | - | - |
| Enterprise Value (EV) 1 | 2,997 | 2,271 | 1,996 | 1,880 | 1,626 | 1,593 | 1,501 | 1,477 |
| Change | - | -24.21% | -12.12% | -5.82% | -13.49% | -2.01% | -5.82% | -1.6% |
| P/E | 34.6x | 17.4x | 13.8x | 15.2x | 7.7x | 64x | 7.63x | 6.78x |
| PBR | 2.78x | 1.95x | 1.26x | 1.22x | 1.17x | 0.97x | 0.86x | 0.82x |
| PEG | - | 0.3x | -1x | -1.68x | 0x | -0.7x | 0x | 0.5x |
| Capitalization / Revenue | 0.79x | 0.51x | 0.32x | 0.32x | 0.37x | 0.3x | 0.29x | 0.28x |
| EV / Revenue | 0.85x | 0.53x | 0.43x | 0.4x | 0.39x | 0.39x | 0.36x | 0.34x |
| EV / EBITDA | 9.28x | 6.24x | 6.2x | 5.1x | 5.31x | 4.69x | 3.95x | 3.67x |
| EV / EBIT | 15.1x | 9.78x | 7.12x | 7.29x | 7x | 7.05x | 5.63x | 4.98x |
| EV / FCF | 16.8x | 13.9x | 15.4x | 12x | 8.43x | -42.7x | 8.45x | 9.04x |
| FCF Yield | 5.94% | 7.17% | 6.48% | 8.35% | 11.9% | -2.34% | 11.8% | 11.1% |
| Dividend per Share 2 | 0.5 | 0.7 | 0.7 | 0.7 | 0.8 | 0.4655 | 1.005 | 1.129 |
| Rate of return | 1.25% | 2.22% | 3.27% | 3.26% | 3.55% | 2.62% | 5.65% | 6.34% |
| EPS 2 | 1.16 | 1.81 | 1.55 | 1.41 | 2.93 | 0.2783 | 2.331 | 2.624 |
| Distribution rate | 43.1% | 38.7% | 45.2% | 49.6% | 27.3% | 167% | 43.1% | 43% |
| Net sales 1 | 3,537 | 4,314 | 4,627 | 4,698 | 4,168 | 4,112 | 4,210 | 4,405 |
| EBITDA 1 | 322.9 | 363.8 | 322.2 | 368.3 | 306.5 | 340.1 | 379.5 | 402.7 |
| EBIT 1 | 199.1 | 232.2 | 280.4 | 257.9 | 232.4 | 226 | 266.6 | 296.7 |
| Net income 1 | 83 | 131 | 112 | 101.5 | 203.3 | 39.71 | 160.3 | 178.1 |
| Net Debt 1 | 220.6 | 90.22 | 516.6 | 396.2 | 65.7 | 361.7 | 268.9 | 244.9 |
| Reference price 2 | 40.12 | 31.52 | 21.38 | 21.44 | 22.55 | 17.80 | 17.80 | 17.80 |
| Nbr of stocks (in thousands) | 69,202 | 69,202 | 69,202 | 69,202 | 69,202 | 69,202 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 3/18/24 | 3/6/25 | 3/5/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 63.97x | 0.39x | 4.69x | 2.62% | 1.43B | |
| 30.39x | 5.22x | 19.04x | 0.85% | 120B | |
| 25.91x | 4.74x | 16.58x | 2.32% | 33.67B | |
| 20.95x | 1.79x | 12.9x | 2.23% | 30.46B | |
| 29.6x | 3.96x | 14.95x | 0.11% | 29.1B | |
| 19.79x | 3.31x | 10.56x | 1.61% | 26.35B | |
| 20.86x | 3.03x | 13.06x | 1.12% | 25.44B | |
| 23.26x | 2.84x | 12.26x | 1.62% | 24.92B | |
| 93.28x | 35.17x | 76.7x | 0.41% | 24.26B | |
| 25.78x | 3.24x | 15.84x | 1.75% | 23.79B | |
| Average | 35.38x | 6.37x | 19.66x | 1.46% | 33.91B | |
| Weighted average by Cap. | 31.28x | 6.25x | 20.13x | 1.23% |
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
- DUE Stock
- Valuation Dürr AG
Select your edition
All financial news and data tailored to specific country editions
