Valuation Net-Digital AG

Stocks

Market Closed - Xetra 12:35:43 2026-10-28 EDT			5-day change	1st Jan Change
27.90 ^EUR	-5.74%		-7.92%	+59.43%

09-25	Net digital AG Revises Earnings Guidance for the Full Year 2026	CI
03-23	Net Digital AG says co. publishes 2026 forecast with continued growth in revenue and earnings	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2024	2025	2026	2027
Market Cap ¹	-	37.45	59.71	59.71	-
Change	-	-	59.43%	0%	-
Enterprise Value (EV) ¹	-	37.45	59.11	59.71	59.71
Change	-	-	57.83%	1.02%	0%
P/E	-	-	43.3x	27.4x	18.7x
PBR	-	-	31x	-	-
PEG	-	-	-	0.5x	0.4x
Capitalization / Revenue	-	3.42x	2.09x	1.61x	1.3x
EV / Revenue	-	3.42x	2.07x	1.61x	1.3x
EV / EBITDA	-	-	20.7x	14.1x	10.2x
EV / EBIT	-	-	28.3x	18.1x	12.4x
EV / FCF	-	-	381x	25.7x	17.5x
FCF Yield	-	-	0.26%	3.89%	5.73%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-	-	0.645	1.02	1.49
Distribution rate	-	-	-	-	-
Net sales ¹	10.7	10.96	28.5	36.97	45.77
EBITDA ¹	-	-	2.85	4.23	5.88
EBIT ¹	-	-	2.085	3.295	4.805
Net income ¹	-0.3974	-1.984	1.395	2.17	3.195
Net Debt ¹	-	-	-0.6	-	-
Reference price ²	4.64	17.50	27.90	27.90	27.90
Nbr of stocks (in thousands)	-	2,140	2,140	2,140	-
Announcement Date	6/28/23	7/1/25	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NET-DIGITAL AG	-	2.2x	22.02x	-	70.58M
MICROSOFT CORPORATION	26.96x	9.94x	16.21x	0.72%	3,946B
PALANTIR TECHNOLOGIES INC.	128.17x	56.68x	92.27x	-.--%	478B
ORACLE CORPORATION	19.65x	5.66x	9.86x	1.53%	396B
PALO ALTO NETWORKS, INC.	254.87x	22.75x	66.61x	-.--%	329B
SAP SE	29.49x	6.03x	18.74x	1.26%	274B
CROWDSTRIKE HOLDINGS, INC.	2680.2x	44.91x	146.93x	-.--%	275B
SERVICENOW, INC.	98.26x	9.75x	26.09x	-.--%	160B
FORTINET, INC.	60.22x	16.14x	42.53x	-.--%	136B
ADOBE INC.	13.62x	3.62x	7.57x	-.--%	96.66B
Average	367.94x	17.77x	44.88x	0.39%	608.94B
Weighted average by Cap.	169.07x	15.46x	31.21x	0.63%