Valuation Mobico Group Plc Deutsche Boerse AG
Stocks
3NA
GB0006215205
Passenger Transportation, Ground & Sea
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.2600 EUR | +1.56% |
|
+5.69% | -3.70% |
| 06-19 | Mobico announces revised German rail contracts | AN |
| 06-19 | Mobico Group PLC Signs Revised German Rail Contracts with Five German Public Transport Authorities | CI |
Company Valuation: Mobico Group Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,455 | 1,577 | 796.4 | 518.4 | 486.1 | 143.8 | 143.8 | - |
| Change | - | 8.43% | -49.51% | -34.9% | -6.24% | -70.42% | 0% | - |
| Enterprise Value (EV) 1 | 2,414 | 2,647 | 2,004 | 1,720 | 1,689 | 1,216 | 1,210 | 1,185 |
| Change | - | 9.65% | -24.28% | -14.18% | -1.83% | -27.96% | 0.12% | -2.12% |
| P/E | -4.1x | -15.3x | -3.27x | -2.8x | -0.59x | -0.45x | 1.8x | 2.37x |
| PBR | 0.95x | 1.12x | 0.59x | 0.5x | 2.64x | - | -0.86x | -1.27x |
| PEG | - | 0.2x | -0x | 0.1x | -0x | 0x | -0x | -0.1x |
| Capitalization / Revenue | 0.74x | 0.73x | 0.28x | 0.16x | 0.14x | 0.05x | 0.05x | 0.05x |
| EV / Revenue | 1.23x | 1.22x | 0.71x | 0.55x | 0.49x | 0.44x | 0.42x | 0.4x |
| EV / EBITDA | 12.9x | 8.82x | 4.79x | 4.46x | 3.96x | 3.55x | 3.47x | 3.28x |
| EV / EBIT | -47.5x | 30.4x | 10.2x | 10.2x | 9x | 6.14x | 5.93x | 5.47x |
| EV / FCF | -7.74x | -95.9x | 38.4x | 16.9x | 26.6x | -20.4x | 26.9x | 20.6x |
| FCF Yield | -12.9% | -1.04% | 2.6% | 5.92% | 3.75% | -4.91% | 3.72% | 4.85% |
| Dividend per Share 2 | - | - | 0.05 | 0.017 | - | - | - | - |
| Rate of return | - | - | 3.85% | 2.01% | - | - | - | - |
| EPS 2 | -0.579 | -0.168 | -0.397 | -0.302 | -1.348 | -0.518 | 0.1311 | 0.0993 |
| Distribution rate | - | - | -12.6% | -5.63% | - | - | - | - |
| Net sales 1 | 1,956 | 2,170 | 2,808 | 3,151 | 3,412 | 2,760 | 2,857 | 2,975 |
| EBITDA 1 | 186.6 | 300 | 418.1 | 386 | 426.2 | 342.9 | 348.5 | 360.8 |
| EBIT 1 | -50.8 | 87 | 197.3 | 168.6 | 187.7 | 198 | 204.3 | 216.4 |
| Net income 1 | -331.7 | -81.6 | -221.8 | -163.8 | -802.8 | -294.3 | 83.32 | 90.42 |
| Net Debt 1 | 959.5 | 1,070 | 1,208 | 1,202 | 1,202 | 1,076 | 1,067 | 1,041 |
| Reference price 2 | 2.3740 | 2.5720 | 1.3000 | 0.8460 | 0.7930 | 0.2356 | 0.2356 | 0.2356 |
| Nbr of stocks (in thousands) | 612,682 | 613,209 | 612,597 | 612,818 | 612,978 | 610,344 | 610,344 | - |
| Announcement Date | 3/18/21 | 3/10/22 | 3/2/23 | 4/22/24 | 4/29/25 | 2/26/26 | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.35x | 3.72x | 7.3x | 0.95% | 20.21B | |
| 11.95x | 1.51x | 7.75x | 3.63% | 7.53B | |
| 11.87x | 1.92x | 12.13x | 2.52% | 6.07B | |
| 11.22x | 2x | 11.09x | 1.74% | 5.9B | |
| 28.72x | 7.47x | 21.74x | 1.93% | 4.36B | |
| 13.2x | 0.92x | 10.52x | 1.98% | 3.92B | |
| 14.94x | 2.8x | 11.96x | 2.86% | 3.56B | |
| 11.21x | 1.99x | 10.29x | 2.23% | 3.54B | |
| 11.93x | 2.55x | 12.51x | 1.86% | 3.36B | |
| Average | 13.49x | 2.76x | 11.70x | 2.19% | 6.49B | |
| Weighted average by Cap. | 11.40x | 2.94x | 10.30x | 1.93% |
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
- NEX Stock
- 3NA Stock
- Valuation Mobico Group Plc
Select your edition
All financial news and data tailored to specific country editions
