|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.28 EUR | +0.33% |
|
+7.03% | -18.94% |
| 07-16 | DÜRR : Bernstein remains its Buy rating | ZD |
| 07-10 | DÜRR : From a Buy to Neutral rating by Berenberg | 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 | 1,265 | - | - |
| Change | - | -21.44% | -32.17% | 0.28% | 5.18% | -18.94% | - | - |
| Enterprise Value (EV) 1 | 2,997 | 2,271 | 1,996 | 1,880 | 1,626 | 1,604 | 1,582 | 1,527 |
| Change | - | -24.21% | -12.12% | -5.82% | -13.49% | -1.35% | -1.36% | -3.51% |
| P/E | 34.6x | 17.4x | 13.8x | 15.2x | 7.7x | 10.5x | 8.13x | 7.21x |
| PBR | 2.78x | 1.95x | 1.26x | 1.22x | 1.17x | 0.9x | 0.84x | 0.79x |
| PEG | - | 0.3x | -1x | -1.68x | 0x | -0.3x | 0.3x | 0.6x |
| Capitalization / Revenue | 0.79x | 0.51x | 0.32x | 0.32x | 0.37x | 0.3x | 0.3x | 0.28x |
| EV / Revenue | 0.85x | 0.53x | 0.43x | 0.4x | 0.39x | 0.39x | 0.37x | 0.34x |
| EV / EBITDA | 9.28x | 6.24x | 6.2x | 5.1x | 5.31x | 4.56x | 4.05x | 3.66x |
| EV / EBIT | 15.1x | 9.78x | 7.12x | 7.29x | 7x | 6.68x | 5.75x | 4.97x |
| EV / FCF | 16.8x | 13.9x | 15.4x | 12x | 8.43x | -98.9x | 9.01x | 9.32x |
| FCF Yield | 5.94% | 7.17% | 6.48% | 8.35% | 11.9% | -1.01% | 11.1% | 10.7% |
| Dividend per Share 2 | 0.5 | 0.7 | 0.7 | 0.7 | - | 0.7452 | 0.9903 | 1.088 |
| Rate of return | 1.25% | 2.22% | 3.27% | 3.26% | - | 4.08% | 5.42% | 5.95% |
| EPS 2 | 1.16 | 1.81 | 1.55 | 1.41 | 2.93 | 1.736 | 2.249 | 2.535 |
| Distribution rate | 43.1% | 38.7% | 45.2% | 49.6% | - | 42.9% | 44% | 42.9% |
| Net sales 1 | 3,537 | 4,314 | 4,627 | 4,698 | 4,168 | 4,154 | 4,282 | 4,484 |
| EBITDA 1 | 322.9 | 363.8 | 322.2 | 368.3 | 306.5 | 351.8 | 390.7 | 417.1 |
| EBIT 1 | 199.1 | 232.2 | 280.4 | 257.9 | 232.4 | 240.1 | 275.3 | 307 |
| Net income 1 | 83 | 131 | 112 | 101.5 | 203.3 | 118.9 | 153.5 | 170.5 |
| Net Debt 1 | 220.6 | 90.22 | 516.6 | 396.2 | 65.7 | 339.2 | 317.3 | 261.8 |
| Reference price 2 | 40.12 | 31.52 | 21.38 | 21.44 | 22.55 | 18.28 | 18.28 | 18.28 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.53x | 0.39x | 4.56x | 4.08% | 1.45B | |
| 35.01x | 6.02x | 22.33x | 0.77% | 120B | |
| 31.02x | 5.73x | 19.81x | 1.95% | 38.15B | |
| 34.34x | 4.39x | 16.19x | 0.1% | 32.18B | |
| 21.04x | 1.74x | 12.77x | 2.31% | 29.91B | |
| 26.85x | 3.23x | 14.07x | 1.42% | 29.18B | |
| 23.62x | 3.46x | 14.93x | 1% | 28.84B | |
| 23.9x | 3.72x | 12.5x | 1.52% | 26.81B | |
| 112.3x | 38.8x | 90.97x | 0.34% | 26.36B | |
| 25.9x | 3.35x | 16.01x | 1.75% | 24B | |
| Average | 34.45x | 7.08x | 22.41x | 1.52% | 35.71B | |
| Weighted average by Cap. | 35.93x | 7.09x | 23.27x | 1.14% |
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
