|
Market Closed -
Xetra
11:35:00 2026-09-07 EDT
|
5-day change | 1st Jan Change | ||
| 9.070 EUR | -0.98% |
|
-4.53% | +31.07% |
| 08-14 | MLP SE : Berenberg maintains a Buy rating | ZD |
| 08-13 | MLP SE, Q2 2026 Earnings Call, Aug 13, 2026 |
Company Valuation: MLP SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 936.8 | 561.7 | 605.7 | 670 | 753.7 | 989.5 | - | - |
| Change | - | -40.04% | 7.83% | 10.61% | 12.49% | 31.29% | - | - |
| Enterprise Value (EV) 1 | -441 | -399.5 | -448.2 | -480.3 | 674.8 | 3,037 | 2,973 | 2,882 |
| Change | - | 9.41% | -12.2% | -7.17% | 240.49% | 349.98% | -2.11% | -3.06% |
| P/E | 15x | 10.9x | 12.6x | 9.73x | 13.6x | 13.2x | 11.5x | 9.97x |
| PBR | 1.89x | 1.07x | 1.14x | 1.17x | 1.29x | 1.6x | 1.49x | 1.4x |
| PEG | - | -0.6x | -1.97x | 0.2x | -0.7x | 0.4x | 0.8x | 0.7x |
| Capitalization / Revenue | 1x | 0.59x | 0.62x | 0.63x | 0.7x | 0.87x | 0.82x | 0.76x |
| EV / Revenue | -0.47x | -0.42x | -0.46x | -0.45x | 0.63x | 2.67x | 2.45x | 2.22x |
| EV / EBITDA | -3.47x | -3.61x | -4.21x | -3.84x | 4.91x | 21x | 18.2x | 15.9x |
| EV / EBIT | -4.56x | -5.28x | -6.34x | -5.06x | 6.95x | 27.2x | 23.4x | 20x |
| EV / FCF | -0.82x | 1.27x | -4.48x | -3.49x | -40.6x | 42.4x | 35.5x | 32x |
| FCF Yield | -122% | 78.8% | -22.3% | -28.7% | -2.47% | 2.36% | 2.81% | 3.12% |
| Dividend per Share 2 | 0.3 | 0.3 | 0.3 | 0.36 | 0.36 | 0.394 | 0.438 | 0.525 |
| Rate of return | 3.5% | 5.84% | 5.42% | 5.87% | 5.2% | 4.34% | 4.83% | 5.79% |
| EPS 2 | 0.57 | 0.47 | 0.44 | 0.63 | 0.51 | 0.688 | 0.79 | 0.91 |
| Distribution rate | 52.6% | 63.8% | 68.2% | 57.1% | 70.6% | 57.3% | 55.4% | 57.7% |
| Net sales 1 | 934.5 | 949.1 | 973.5 | 1,067 | 1,080 | 1,138 | 1,212 | 1,297 |
| EBITDA 1 | 127.2 | 110.6 | 106.5 | 125 | 137.3 | 144.7 | 163 | 181.3 |
| EBIT 1 | 96.8 | 75.6 | 70.7 | 95 | 97.1 | 111.8 | 127.2 | 143.9 |
| Net income 1 | 62.8 | 48.6 | 44.1 | 69.3 | 55.63 | 74.98 | 86.16 | 97.88 |
| Net Debt 1 | -1,378 | -961.2 | -1,054 | -1,150 | -78.86 | 2,047 | 1,983 | 1,892 |
| Reference price 2 | 8.570 | 5.140 | 5.540 | 6.130 | 6.920 | 9.070 | 9.070 | 9.070 |
| Nbr of stocks (in thousands) | 109,314 | 109,288 | 109,333 | 109,298 | 108,913 | 109,100 | - | - |
| Announcement Date | 3/10/22 | 3/9/23 | 3/7/24 | 3/10/25 | 3/12/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.31x | 2.68x | 21.06x | 4.3% | 1.16B | |
| 18.87x | 3.57x | 9.79x | 3.02% | 66.95B | |
| 7.94x | 3.68x | 29.79x | 3.14% | 43.81B | |
| 12.93x | - | - | 2.17% | 14.46B | |
| 9.73x | 1.12x | - | 3.33% | 14.04B | |
| 12.91x | 0.9x | - | 1.86% | 9.43B | |
| 8.49x | - | - | 6.25% | 7.54B | |
| -191.32x | 2.87x | 15.28x | 1.24% | 4.56B | |
| 19.68x | 24.32x | 77.52x | 2.34% | 4.35B | |
| Average | -9.72x | 5.59x | 30.69x | 3.07% | 18.48B | |
| Weighted average by Cap. | 8.12x | 3.79x | 19.79x | 3.03% |
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
- MLP Stock
- Valuation MLP SE
Select your edition
All financial news and data tailored to specific country editions
