Company Valuation: Mainova AG

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,808 3,225 2,424 2,168 2,321 2,268
Change - 14.85% -24.83% -10.55% 7.04% -2.3%
Enterprise Value (EV) 1 3,291 3,760 3,193 3,252 3,210 3,170
Change - 14.26% -15.09% 1.85% -1.3% -1.25%
P/E 12.7x 6.67x -9.19x 13.7x 5.04x 16.7x
PBR 2.19x 1.94x 1.56x 1.38x 1.06x 1.02x
PEG - 0x 0x -0x 0x -0.2x
Capitalization / Revenue 1.21x 0.86x 0.34x 0.47x 0.6x 0.58x
EV / Revenue 1.42x 1x 0.45x 0.7x 0.82x 0.81x
EV / EBITDA 12.8x 7.41x -12.7x 14.4x 10.5x 28.9x
EV / EBIT 21x 9.42x -8.88x 28.5x 17.1x -204x
EV / FCF 29.6x 44.2x -7.66x -10.2x -10.9x -8.2x
FCF Yield 3.38% 2.26% -13.1% -9.77% -9.16% -12.2%
Dividend per Share 2 10.84 10.84 10.84 10.84 10.84 10.84
Rate of return 2.15% 1.87% 2.49% 2.78% 3.11% 3.19%
EPS 2 39.82 86.96 -47.42 28.55 69.02 20.41
Distribution rate 27.2% 12.5% -22.9% 38% 15.7% 53.1%
Net sales 1 2,315 3,764 7,175 4,634 3,892 3,913
EBITDA 1 256.8 507.5 -250.8 225.5 305.1 109.7
EBIT 1 156.4 399.1 -359.6 114 187.9 -15.57
Net income 1 179.6 376.8 -185.2 132.5 303.7 137.4
Net Debt 1 483.3 535.5 768.8 1,084 888.7 902.1
Reference price 2 505.00 580.00 436.00 390.00 348.00 340.00
Nbr of stocks (in thousands) 5,560 5,560 5,560 5,560 6,670 6,670
Announcement Date 3/15/21 3/7/22 3/6/23 5/7/24 4/28/25 5/1/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.31B
12.86x5.58x11.82x4.3% 77.44B
12.77x1.44x7.53x5.86% 67.86B
16.7x6.41x14.47x3.13% 54.95B
16x1.11x9.21x3.37% 53.17B
19.86x2.64x9.17x2.26% 48.23B
64.94x20.99x36.34x0.23% 38.93B
16.54x4.95x9.72x4.52% 37.16B
17.51x4.86x12.75x3.62% 36.73B
19.73x5.63x12.82x2.83% 29.48B
Average 21.88x 5.96x 13.76x 3.35% 44.73B
Weighted average by Cap. 20.17x 5.44x 13.01x 3.57%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. MNV6 Stock
  4. Valuation Mainova AG