Valuation PORR AG Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 16:44:21 2026-09-30 EDT			5-day change	1st Jan Change
32.00 ^EUR	-0.93%		-9.79%	+2.19%

09-22	Porr launches offering of an up to EUR 150 million hybrid convertible bond	RE
08-27	PORR AG Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	536.7	459.4	486.1	679	1,263	1,265	-	-
Change	-	-14.41%	5.82%	39.69%	85.97%	0.16%	-	-
Enterprise Value (EV) ¹	471.4	400.6	446.1	680.7	1,170	1,172	1,142	1,111
Change	-	-15.03%	11.37%	52.6%	71.83%	0.23%	-2.61%	-2.66%
P/E	11.6x	7.13x	5.75x	7.65x	10.7x	9.82x	8.83x	8.13x
PBR	0.68x	0.58x	0.58x	0.78x	1.35x	1.32x	1.2x	1.1x
PEG	-	0.2x	0.2x	1.54x	0.4x	1.06x	0.8x	0.95x
Capitalization / Revenue	0.1x	0.08x	0.08x	0.11x	0.2x	0.19x	0.19x	0.18x
EV / Revenue	0.09x	0.07x	0.07x	0.11x	0.19x	0.18x	0.17x	0.16x
EV / EBITDA	1.64x	1.26x	1.3x	1.85x	2.86x	2.69x	2.48x	2.31x
EV / EBIT	4.95x	3.34x	3.18x	4.3x	5.95x	5.52x	4.98x	4.49x
EV / FCF	2.01x	2.1x	9.09x	4.59x	5.68x	8.8x	9.29x	8.7x
FCF Yield	49.8%	47.7%	11%	21.8%	17.6%	11.4%	10.8%	11.5%
Dividend per Share ²	0.5	0.6	0.75	0.9	1.05	1.169	1.297	1.424
Rate of return	3.64%	5.1%	5.91%	5.07%	3.27%	3.63%	4.03%	4.42%
EPS ²	1.18	1.65	2.21	2.32	3	3.279	3.649	3.96
Distribution rate	42.4%	36.4%	33.9%	38.8%	35%	35.6%	35.6%	36%
Net sales ¹	5,170	5,786	6,048	6,191	6,296	6,489	6,745	6,977
EBITDA ¹	287.5	318.9	344.3	368.8	409.4	436.4	461.3	481.6
EBIT ¹	95.22	120.1	140.3	158.4	196.7	212.4	229.5	247.5
Net income ¹	35.93	64.41	85.01	89	116	128.2	142.8	155.1
Net Debt ¹	-65.3	-58.8	-40	1.729	-93.05	-92.27	-122.9	-153.3
Reference price ²	13.74	11.76	12.70	17.74	32.15	32.20	32.20	32.20
Nbr of stocks (in thousands)	39,062	39,062	38,276	38,276	39,278	39,278	-	-
Announcement Date	4/28/22	3/30/23	3/21/24	3/26/25	3/25/26	-	-	-

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.($)
QUANTA SERVICES, INC.	56.24x	2.6x	24.78x	0.07%	97.99B
VINCI	11.94x	1.03x	5.64x	4.89%	68.13B
COMFORT SYSTEMS USA, INC.	34.28x	4.31x	23.41x	0.2%	58.5B
LARSEN & TOUBRO LIMITED	25.21x	1.95x	19.2x	1.17%	53.78B
FERROVIAL N.V.	49.74x	3.99x	25.23x	1.94%	39.08B
EMCOR GROUP, INC.	23.26x	1.59x	14.64x	0.2%	33.61B
HOCHTIEF AG	26.96x	0.68x	11.15x	2.29%	33.54B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.58x	0.43x	6.83x	2.81%	29.03B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.93x	0.31x	5.95x	5.72%	26.29B
Average	28.24x	1.88x	15.20x	2.14%	48.88B
Weighted average by Cap.	31.98x	2.12x	16.87x	1.83%