Valuation Scout24 SE OTC Markets

Stocks

Delayed OTC Markets Other stock markets 11:13:41 2026-05-15 EDT			5-day change	1st Jan Change
85.00 ^USD	+2.30%		-.--%	-26.32%

08:15am	Berenberg Ups Scout24 Price Target on AI-driven Growth Outlook; Buy Rating Kept	MT
02:08am	SCOUT24 : Receives a Buy rating from Berenberg	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,064	3,574	4,723	6,177	6,122	5,164	-	-
Change	-	-29.42%	32.14%	30.8%	-0.9%	-15.64%	-	-
Enterprise Value (EV) ¹	4,769	3,716	4,884	6,360	6,266	5,488	5,532	5,559
Change	-	-22.07%	31.42%	30.22%	-1.47%	-12.42%	0.8%	0.48%
P/E	59.6x	29.5x	26.4x	38.3x	25.8x	19.6x	16.5x	14.2x
PBR	2.85x	2.56x	3.26x	4.31x	4.14x	3.69x	3.45x	3.27x
PEG	-	0.5x	0.5x	-4.43x	0.5x	1.5x	0.9x	0.9x
Capitalization / Revenue	13x	7.99x	9.28x	10.9x	9.42x	6.77x	6.1x	5.59x
EV / Revenue	12.3x	8.3x	9.59x	11.2x	9.65x	7.2x	6.53x	6.02x
EV / EBITDA	21.4x	14.8x	16.1x	18.3x	15.4x	11.9x	10.5x	9.4x
EV / EBIT	34.6x	17.8x	18.3x	21.1x	17.6x	13.7x	12x	10.8x
EV / FCF	45x	28.1x	27.6x	28.5x	23.7x	18.7x	16.6x	14.4x
FCF Yield	2.22%	3.56%	3.62%	3.51%	4.21%	5.34%	6.01%	6.96%
Dividend per Share ²	0.84	0.85	1.2	1.32	1.5	1.726	2.231	2.644
Rate of return	1.37%	1.81%	1.87%	1.55%	1.75%	2.35%	3.03%	3.59%
EPS ²	1.03	1.59	2.43	2.22	3.33	3.756	4.466	5.182
Distribution rate	81.6%	53.5%	49.4%	59.5%	45%	45.9%	50%	51%
Net sales ¹	389	447.5	509.1	566.3	649.6	762.6	847	924
EBITDA ¹	222.8	251.1	303.9	348.1	405.7	462.7	525.9	591.1
EBIT ¹	137.7	208.8	267.6	301	356.1	402.1	460.2	515
Net income ¹	90.5	123.5	178.8	162.1	240	264.6	307.8	355.4
Net Debt ¹	-294.8	142.3	161.3	182.7	144.5	323.8	367.6	394.3
Reference price ²	61.42	46.93	64.16	85.10	85.80	73.55	73.55	73.55
Nbr of stocks (in thousands)	82,447	76,157	73,609	72,590	71,350	70,214	-	-
Announcement Date	3/1/22	2/28/23	2/28/24	2/27/25	2/26/26	-	-	-

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.($)
NETFLIX, INC.	21.26x	6.28x	18.86x	-.--%	321B
UBER TECHNOLOGIES, INC.	24.55x	2.62x	13.51x	-.--%	151B
SK SQUARE CO., LTD.	4.74x	101.99x	3.69x	0.11%	118B
SPOTIFY TECHNOLOGY S.A.	33.76x	4.12x	26.99x	-.--%	102B
PROSUS N.V.	10.41x	8.27x	94.54x	0.65%	95.22B
AIRBNB, INC.	29.25x	5.54x	15.64x	-.--%	88.31B
DOORDASH, INC.	76.6x	4.54x	22.18x	-.--%	85.28B
NASPERS LIMITED	7.52x	2.95x	45.3x	0.7%	39.6B
ETERNAL LIMITED	720.99x	4.67x	220.42x	-.--%	28.02B
Average	103.23x	15.66x	51.24x	0.16%	114.22B
Weighted average by Cap.	43.90x	16.31x	30.66x	0.1%