Valuation Scout24 SE OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 14:11:44 2026-04-28 EDT			5-day change	1st Jan Change
83.09 ^USD	-29.42%		-2.25%	-27.97%

08-10	Scout24 SE : Gets a Buy rating from JP Morgan	ZD
08-07	Frankfurt Stocks Close: Dax Extends Record Rally After US Jobs Report	DP

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	5,317	-	-
Change	-	-29.42%	32.14%	30.8%	-0.9%	-13.15%	-	-
Enterprise Value (EV) ¹	4,769	3,716	4,884	6,360	6,266	5,691	5,734	5,726
Change	-	-22.07%	31.42%	30.22%	-1.47%	-9.18%	0.76%	-0.15%
P/E	59.6x	29.5x	26.4x	38.3x	25.8x	20.3x	17x	14.7x
PBR	2.85x	2.56x	3.26x	4.31x	4.14x	3.94x	3.55x	3.33x
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	6.96x	6.27x	5.75x
EV / Revenue	12.3x	8.3x	9.59x	11.2x	9.65x	7.45x	6.76x	6.2x
EV / EBITDA	21.4x	14.8x	16.1x	18.3x	15.4x	12.3x	10.9x	9.7x
EV / EBIT	34.6x	17.8x	18.3x	21.1x	17.6x	14.2x	12.4x	11.1x
EV / FCF	45x	28.1x	27.6x	28.5x	23.7x	18.7x	17.2x	15x
FCF Yield	2.22%	3.56%	3.62%	3.51%	4.21%	5.35%	5.81%	6.68%
Dividend per Share ²	0.84	0.85	1.2	1.32	1.5	1.724	2.031	2.347
Rate of return	1.37%	1.81%	1.87%	1.55%	1.75%	2.25%	2.65%	3.06%
EPS ²	1.03	1.59	2.43	2.22	3.33	3.788	4.505	5.233
Distribution rate	81.6%	53.5%	49.4%	59.5%	45%	45.5%	45.1%	44.9%
Net sales ¹	389	447.5	509.1	566.3	649.6	763.6	848	924.3
EBITDA ¹	222.8	251.1	303.9	348.1	405.7	463	526.4	590.6
EBIT ¹	137.7	208.8	267.6	301	356.1	401.3	461.3	516.1
Net income ¹	90.5	123.5	178.8	162.1	240	265.7	308.8	354.2
Net Debt ¹	-294.8	142.3	161.3	182.7	144.5	374.3	417.4	408.9
Reference price ²	61.42	46.93	64.16	85.10	85.80	76.75	76.75	76.75
Nbr of stocks (in thousands)	82,447	76,157	73,609	72,590	71,350	69,277	-	-
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.($)
TENCENT HOLDINGS LIMITED	16.16x	4.39x	10.27x	1.28%	551B
NETFLIX, INC.	21.29x	6.3x	18.92x	-.--%	318B
UBER TECHNOLOGIES, INC.	23.93x	2.79x	14.19x	-.--%	159B
AIRBNB, INC.	34.91x	6.94x	19.49x	-.--%	109B
SPOTIFY TECHNOLOGY S.A.	36.2x	4.22x	27.6x	-.--%	105B
PROSUS N.V.	11.59x	8.75x	102.16x	0.58%	103B
DOORDASH, INC.	81.78x	4.83x	23.01x	-.--%	90.93B
SK SQUARE CO., LTD.	3.28x	64.77x	2.34x	0.16%	88.14B
NASPERS LIMITED	9.76x	3.15x	53.19x	0.65%	42.56B
Average	26.55x	11.79x	30.13x	0.3%	174.06B
Weighted average by Cap.	23.25x	8.46x	21.72x	0.51%