|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.21 EUR | +0.72% |
|
-2.47% | -19.47% |
| 04:20am | Dürr AG : Buy rating from Warburg Research | ZD |
| 08-07 | Dürr AG : Deutsche Bank is Neutral | 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 | 1,251 | - | - |
| Change | - | -21.44% | -32.17% | 0.28% | 5.18% | -19.82% | - | - |
| Enterprise Value (EV) 1 | 2,997 | 2,271 | 1,996 | 1,880 | 1,626 | 1,673 | 1,563 | 1,546 |
| Change | - | -24.21% | -12.12% | -5.82% | -13.49% | 2.85% | -6.55% | -1.12% |
| P/E | 34.6x | 17.4x | 13.8x | 15.2x | 7.7x | 16.5x | 7.69x | 6.84x |
| PBR | 2.78x | 1.95x | 1.26x | 1.22x | 1.17x | 0.96x | 0.85x | 0.8x |
| PEG | - | 0.3x | -1x | -1.68x | 0x | -0.3x | 0x | 0.5x |
| 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 | 0.41x | 0.37x | 0.35x |
| EV / EBITDA | 9.28x | 6.24x | 6.2x | 5.1x | 5.31x | 4.72x | 4.08x | 3.8x |
| EV / EBIT | 15.1x | 9.78x | 7.12x | 7.29x | 7x | 7.26x | 5.79x | 5.15x |
| EV / FCF | 16.8x | 13.9x | 15.4x | 12x | 8.43x | 82.1x | 7.77x | 8.33x |
| FCF Yield | 5.94% | 7.17% | 6.48% | 8.35% | 11.9% | 1.22% | 12.9% | 12% |
| Dividend per Share 2 | 0.5 | 0.7 | 0.7 | 0.7 | 0.8 | 0.5804 | 1.017 | 1.143 |
| Rate of return | 1.25% | 2.22% | 3.27% | 3.26% | 3.55% | 3.21% | 5.62% | 6.32% |
| EPS 2 | 1.16 | 1.81 | 1.55 | 1.41 | 2.93 | 1.097 | 2.35 | 2.643 |
| Distribution rate | 43.1% | 38.7% | 45.2% | 49.6% | 27.3% | 52.9% | 43.3% | 43.3% |
| Net sales 1 | 3,537 | 4,314 | 4,627 | 4,698 | 4,168 | 4,118 | 4,239 | 4,433 |
| EBITDA 1 | 322.9 | 363.8 | 322.2 | 368.3 | 306.5 | 354.5 | 383.3 | 407.2 |
| EBIT 1 | 199.1 | 232.2 | 280.4 | 257.9 | 232.4 | 230.5 | 270.2 | 300.3 |
| Net income 1 | 83 | 131 | 112 | 101.5 | 203.3 | 52.57 | 161.6 | 179.8 |
| Net Debt 1 | 220.6 | 90.22 | 516.6 | 396.2 | 65.7 | 421.5 | 311.9 | 294.4 |
| Reference price 2 | 40.12 | 31.52 | 21.38 | 21.44 | 22.55 | 18.08 | 18.08 | 18.08 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.49x | 0.41x | 4.72x | 3.21% | 1.44B | |
| 38.99x | 6.66x | 24.71x | 0.69% | 134B | |
| 29.52x | 5.53x | 19.14x | 2.05% | 38.12B | |
| 23.14x | 1.99x | 14.22x | 2.02% | 33.66B | |
| 33.56x | 4.43x | 16.75x | 0.1% | 32.99B | |
| 24.78x | 4.14x | 13.04x | 1.37% | 30.92B | |
| 26.89x | 3.27x | 14.08x | 1.4% | 28.76B | |
| 23.02x | 3.34x | 14.36x | 1.02% | 28.07B | |
| 113.36x | 39.16x | 91.81x | 0.34% | 26.73B | |
| 26.27x | 3.3x | 16.13x | 1.72% | 24.51B | |
| Average | 35.60x | 7.22x | 22.90x | 1.39% | 37.9B | |
| Weighted average by Cap. | 37.23x | 7.28x | 24.10x | 1.08% |
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
