|
Market Closed -
Wiener Boerse
11:41:06 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 31.00 EUR | +1.14% |
|
+3.16% | -3.58% |
| 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 |
Company Valuation: PORR AG
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 | 1,218 | - | - |
| Change | - | -14.41% | 5.82% | 39.69% | 85.97% | -3.58% | - | - |
| Enterprise Value (EV) 1 | 471.4 | 400.6 | 446.1 | 680.7 | 1,170 | 1,125 | 1,095 | 1,064 |
| Change | - | -15.03% | 11.37% | 52.6% | 71.83% | -3.79% | -2.72% | -2.78% |
| P/E | 11.6x | 7.13x | 5.75x | 7.65x | 10.7x | 9.46x | 8.5x | 7.83x |
| PBR | 0.68x | 0.58x | 0.58x | 0.78x | 1.35x | 1.27x | 1.16x | 1.06x |
| PEG | - | 0.2x | 0.2x | 1.54x | 0.4x | 1.02x | 0.8x | 0.92x |
| Capitalization / Revenue | 0.1x | 0.08x | 0.08x | 0.11x | 0.2x | 0.19x | 0.18x | 0.17x |
| EV / Revenue | 0.09x | 0.07x | 0.07x | 0.11x | 0.19x | 0.17x | 0.16x | 0.15x |
| EV / EBITDA | 1.64x | 1.26x | 1.3x | 1.85x | 2.86x | 2.58x | 2.37x | 2.21x |
| EV / EBIT | 4.95x | 3.34x | 3.18x | 4.3x | 5.95x | 5.3x | 4.77x | 4.3x |
| EV / FCF | 2.01x | 2.1x | 9.09x | 4.59x | 5.68x | 8.45x | 8.9x | 8.33x |
| FCF Yield | 49.8% | 47.7% | 11% | 21.8% | 17.6% | 11.8% | 11.2% | 12% |
| 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% | 3.77% | 4.18% | 4.59% |
| 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 | 31.00 | 31.00 | 31.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.46x | 0.17x | 2.58x | 3.77% | 1.37B | |
| 54.55x | 2.52x | 24.04x | 0.07% | 95B | |
| 11.88x | 1.03x | 5.64x | 4.92% | 67.36B | |
| 24.45x | 1.91x | 18.77x | 1.19% | 52.65B | |
| 29.63x | 3.7x | 20.07x | 0.23% | 50.56B | |
| 46.09x | 3.73x | 23.54x | 2.1% | 35.86B | |
| 22x | 1.51x | 13.93x | 0.21% | 31.83B | |
| 25.73x | 0.64x | 10.55x | 2.42% | 31.54B | |
| 5.24x | 0.32x | 6.06x | 5.38% | 28.04B | |
| 21.45x | 0.4x | 6.34x | 2.87% | 26.93B | |
| Average | 25.05x | 1.59x | 13.15x | 2.32% | 42.11B | |
| Weighted average by Cap. | 30.08x | 1.94x | 15.75x | 1.91% |
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
- POS Stock
- Valuation PORR AG
Select your edition
All financial news and data tailored to specific country editions
