|
Market Closed -
Xetra
11:35:05 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 80.30 EUR | +1.26% |
|
+10.84% | -6.41% |
| 10-12 | Scout24 SE : Berenberg remains its Buy rating | ZD |
| 10-09 | Scout24 SE : Goldman Sachs keeps its Buy rating | 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 | 5,563 | - | - |
| Change | - | -29.42% | 32.14% | 30.8% | -0.9% | -9.13% | - | - |
| Enterprise Value (EV) 1 | 4,769 | 3,716 | 4,884 | 6,360 | 6,266 | 5,965 | 5,980 | 5,978 |
| Change | - | -22.07% | 31.42% | 30.22% | -1.47% | -4.81% | 0.25% | -0.03% |
| P/E | 59.6x | 29.5x | 26.4x | 38.3x | 25.8x | 21.6x | 18.3x | 15.3x |
| PBR | 2.85x | 2.56x | 3.26x | 4.31x | 4.14x | 4.14x | 3.83x | 3.6x |
| PEG | - | 0.5x | 0.5x | -4.43x | 0.5x | 1.8x | 1x | 0.8x |
| Capitalization / Revenue | 13x | 7.99x | 9.28x | 10.9x | 9.42x | 7.28x | 6.55x | 5.99x |
| EV / Revenue | 12.3x | 8.3x | 9.59x | 11.2x | 9.65x | 7.81x | 7.04x | 6.43x |
| EV / EBITDA | 21.4x | 14.8x | 16.1x | 18.3x | 15.4x | 12.9x | 11.4x | 10.1x |
| EV / EBIT | 34.6x | 17.8x | 18.3x | 21.1x | 17.6x | 15x | 13x | 11.6x |
| EV / FCF | 45x | 28.1x | 27.6x | 28.5x | 23.7x | 20x | 17.9x | 15.7x |
| FCF Yield | 2.22% | 3.56% | 3.62% | 3.51% | 4.21% | 5% | 5.6% | 6.37% |
| Dividend per Share 2 | 0.84 | 0.85 | 1.2 | 1.32 | 1.5 | 1.746 | 2.095 | 2.396 |
| Rate of return | 1.37% | 1.81% | 1.87% | 1.55% | 1.75% | 2.17% | 2.61% | 2.98% |
| EPS 2 | 1.03 | 1.59 | 2.43 | 2.22 | 3.33 | 3.72 | 4.398 | 5.245 |
| Distribution rate | 81.6% | 53.5% | 49.4% | 59.5% | 45% | 46.9% | 47.6% | 45.7% |
| Net sales 1 | 389 | 447.5 | 509.1 | 566.3 | 649.6 | 763.8 | 849.2 | 929.1 |
| EBITDA 1 | 222.8 | 251.1 | 303.9 | 348.1 | 405.7 | 462.8 | 526.7 | 592.4 |
| EBIT 1 | 137.7 | 208.8 | 267.6 | 301 | 356.1 | 398.9 | 460.5 | 517 |
| Net income 1 | 90.5 | 123.5 | 178.8 | 162.1 | 240 | 263.5 | 304.7 | 348.3 |
| Net Debt 1 | -294.8 | 142.3 | 161.3 | 182.7 | 144.5 | 402.4 | 417 | 415 |
| Reference price 2 | 61.42 | 46.93 | 64.16 | 85.10 | 85.80 | 80.30 | 80.30 | 80.30 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.58x | 7.81x | 12.89x | 2.17% | 6.26B | |
| 16.54x | 8.03x | 17.23x | 0.26% | 4,145B | |
| 23.17x | 7.19x | 12.77x | 0.3% | 1,807B | |
| 31.57x | 14.77x | 23.34x | 0.57% | 541B | |
| 14.44x | 3.84x | 8.88x | 1.41% | 479B | |
| 19.68x | 5.83x | 17.51x | -.--% | 294B | |
| 20.68x | 1.52x | 10.26x | 1% | 271B | |
| 105.47x | 13.91x | 74.71x | -.--% | 218B | |
| 22.16x | 2.52x | 12.83x | -.--% | 144B | |
| 8.28x | 0.94x | 4.05x | -.--% | 115B | |
| Average | 28.36x | 6.64x | 19.45x | 0.57% | 802.02B | |
| Weighted average by Cap. | 21.58x | 7.71x | 17.20x | 0.36% |
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
