|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 73.02 EUR | -1.25% |
|
-3.99% | -14.39% |
| 06-24 | DZ Bank Kicks Off Scout24 Coverage with Buy Rating | MT |
| 06-23 | SCOUT24 : Buy rating from DZ Bank | ZD |
Company Valuation: Scout24 SE
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 | 5,192 | - | - |
| Change | - | -29.42% | 32.14% | 30.8% | -0.9% | -15.18% | - | - |
| Enterprise Value (EV) 1 | 4,769 | 3,716 | 4,884 | 6,360 | 6,266 | 5,516 | 5,560 | 5,587 |
| Change | - | -22.07% | 31.42% | 30.22% | -1.47% | -11.97% | 0.79% | 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 | 3.68x | 3.43x | 3.23x |
| 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 | 5.63x |
| EV / Revenue | 12.3x | 8.3x | 9.59x | 11.2x | 9.65x | 7.24x | 6.57x | 6.06x |
| 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% | 5.97% | 6.91% |
| Dividend per Share 2 | 0.84 | 0.85 | 1.2 | 1.32 | 1.5 | 1.726 | 2.232 | 2.646 |
| Rate of return | 1.37% | 1.81% | 1.87% | 1.55% | 1.75% | 2.33% | 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% | 45.9% | 50% | 51.1% |
| Net sales 1 | 389 | 447.5 | 509.1 | 566.3 | 649.6 | 762.2 | 846.4 | 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 |
| Net income 1 | 90.5 | 123.5 | 178.8 | 162.1 | 240 | 264.6 | 307.6 | 354.4 |
| Net Debt 1 | -294.8 | 142.3 | 161.3 | 182.7 | 144.5 | 323.9 | 367.7 | 394.6 |
| Reference price 2 | 61.42 | 46.93 | 64.16 | 85.10 | 85.80 | 73.95 | 73.95 | 73.95 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.69x | 7.24x | 11.92x | 2.33% | 5.9B | |
| 14.42x | 3.94x | 9.17x | 1.43% | 493B | |
| 20x | 5.92x | 17.78x | -.--% | 303B | |
| 6.58x | 141.45x | 5.16x | 0.09% | 154B | |
| 24.34x | 2.6x | 13.42x | -.--% | 150B | |
| 9.92x | 12.13x | 119.72x | 0.44% | 101B | |
| 31.29x | 3.79x | 24.8x | -.--% | 93.56B | |
| 28.41x | 5.35x | 15.1x | -.--% | 85.7B | |
| 69.78x | 4.1x | 20.04x | -.--% | 77.53B | |
| 8.07x | 3.89x | 43.55x | 0.53% | 37.34B | |
| Average | 23.25x | 19.04x | 28.07x | 0.48% | 149.98B | |
| Weighted average by Cap. | 20.01x | 18.93x | 21.08x | 0.53% |
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
- G24 Stock
- Valuation Scout24 SE
Select your edition
All financial news and data tailored to specific country editions
