Valuation Scout24 SE BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:45:51 2026-06-23 EDT			5-day change	1st Jan Change
74.20 ^EUR	+1.78%		-5.08%	-15.13%

12:10pm	SCOUT24 : Buy rating from DZ Bank	ZD
06-17	Scout24 SE Approves Dividend for the Year 2025	CI

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	5,189	-	-
Change	-	-29.42%	32.14%	30.8%	-0.9%	-15.24%	-	-
Enterprise Value (EV) ¹	4,769	3,716	4,884	6,360	6,266	5,513	5,557	5,584
Change	-	-22.07%	31.42%	30.22%	-1.47%	-12.03%	0.8%	0.48%
P/E	59.6x	29.5x	26.4x	38.3x	25.8x	19.7x	16.6x	14.3x
PBR	2.85x	2.56x	3.26x	4.31x	4.14x	3.64x	3.37x	3.14x
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	6.81x	6.13x	5.62x
EV / Revenue	12.3x	8.3x	9.59x	11.2x	9.65x	7.23x	6.56x	6.05x
EV / EBITDA	21.4x	14.8x	16.1x	18.3x	15.4x	11.9x	10.6x	9.47x
EV / EBIT	34.6x	17.8x	18.3x	21.1x	17.6x	13.7x	12.1x	10.9x
EV / FCF	45x	28.1x	27.6x	28.5x	23.7x	18.8x	16.7x	14.5x
FCF Yield	2.22%	3.56%	3.62%	3.51%	4.21%	5.31%	5.98%	6.91%
Dividend per Share ²	0.84	0.85	1.2	1.32	1.5	1.878	2.231	2.645
Rate of return	1.37%	1.81%	1.87%	1.55%	1.75%	2.54%	3.02%	3.58%
EPS ²	1.03	1.59	2.43	2.22	3.33	3.755	4.464	5.173
Distribution rate	81.6%	53.5%	49.4%	59.5%	45%	50%	50%	51.1%
Net sales ¹	389	447.5	509.1	566.3	649.6	762.2	846.5	922.6
EBITDA ¹	222.8	251.1	303.9	348.1	405.7	462.6	525.6	589.7
EBIT ¹	137.7	208.8	267.6	301	356.1	402	460	514.1
Net income ¹	90.5	123.5	178.8	162.1	240	264.8	308.6	355.2
Net Debt ¹	-294.8	142.3	161.3	182.7	144.5	323.9	367.7	394.7
Reference price ²	61.42	46.93	64.16	85.10	85.80	73.90	73.90	73.90
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.($)
TENCENT HOLDINGS LIMITED	14.45x	3.96x	9.21x	1.42%	497B
NETFLIX, INC.	20.28x	6x	18x	-.--%	307B
SK SQUARE CO., LTD.	7.31x	159.83x	5.9x	0.08%	169B
UBER TECHNOLOGIES, INC.	23.55x	2.52x	12.98x	-.--%	145B
PROSUS N.V.	9.88x	11.96x	118.81x	0.45%	100B
SPOTIFY TECHNOLOGY S.A.	31.35x	3.79x	24.68x	-.--%	94.45B
AIRBNB, INC.	27.38x	5.13x	14.48x	-.--%	82.61B
DOORDASH, INC.	67.33x	3.96x	19.31x	-.--%	74.98B
NASPERS LIMITED	8.18x	3.94x	44.09x	0.53%	37.83B
Average	23.30x	22.34x	29.72x	0.28%	167.59B
Weighted average by Cap.	19.65x	22.25x	20.90x	0.52%