|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 74.40 EUR | +3.62% |
|
+0.07% | -13.29% |
| 08-07 | Frankfurt Stocks Close: Dax Extends Record Rally After US Jobs Report | DP |
| 08-07 | SCOUT24 SE : DZ Bank gives a 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 | 5,154 | - | - |
| Change | - | -29.42% | 32.14% | 30.8% | -0.9% | -15.81% | - | - |
| Enterprise Value (EV) 1 | 4,769 | 3,716 | 4,884 | 6,360 | 6,266 | 5,515 | 5,553 | 5,524 |
| Change | - | -22.07% | 31.42% | 30.22% | -1.47% | -12% | 0.7% | -0.53% |
| P/E | 59.6x | 29.5x | 26.4x | 38.3x | 25.8x | 19.7x | 16.5x | 14x |
| PBR | 2.85x | 2.56x | 3.26x | 4.31x | 4.14x | 3.82x | 3.44x | 3.23x |
| PEG | - | 0.5x | 0.5x | -4.43x | 0.5x | 1.4x | 0.9x | 0.8x |
| Capitalization / Revenue | 13x | 7.99x | 9.28x | 10.9x | 9.42x | 6.75x | 6.08x | 5.56x |
| EV / Revenue | 12.3x | 8.3x | 9.59x | 11.2x | 9.65x | 7.23x | 6.55x | 5.96x |
| EV / EBITDA | 21.4x | 14.8x | 16.1x | 18.3x | 15.4x | 11.9x | 10.6x | 9.35x |
| EV / EBIT | 34.6x | 17.8x | 18.3x | 21.1x | 17.6x | 13.8x | 12x | 10.6x |
| EV / FCF | 45x | 28.1x | 27.6x | 28.5x | 23.7x | 18.1x | 16.7x | 14.4x |
| FCF Yield | 2.22% | 3.56% | 3.62% | 3.51% | 4.21% | 5.52% | 6% | 6.93% |
| Dividend per Share 2 | 0.84 | 0.85 | 1.2 | 1.32 | 1.5 | 1.724 | 2.031 | 2.59 |
| Rate of return | 1.37% | 1.81% | 1.87% | 1.55% | 1.75% | 2.32% | 2.73% | 3.48% |
| EPS 2 | 1.03 | 1.59 | 2.43 | 2.22 | 3.33 | 3.786 | 4.505 | 5.313 |
| Distribution rate | 81.6% | 53.5% | 49.4% | 59.5% | 45% | 45.6% | 45.1% | 48.8% |
| Net sales 1 | 389 | 447.5 | 509.1 | 566.3 | 649.6 | 763.2 | 847.8 | 927.2 |
| EBITDA 1 | 222.8 | 251.1 | 303.9 | 348.1 | 405.7 | 462.7 | 526.3 | 590.7 |
| EBIT 1 | 137.7 | 208.8 | 267.6 | 301 | 356.1 | 398.9 | 461.2 | 521.1 |
| Net income 1 | 90.5 | 123.5 | 178.8 | 162.1 | 240 | 265.6 | 309.1 | 361.9 |
| Net Debt 1 | -294.8 | 142.3 | 161.3 | 182.7 | 144.5 | 360.4 | 399.3 | 369.7 |
| Reference price 2 | 61.42 | 46.93 | 64.16 | 85.10 | 85.80 | 74.40 | 74.40 | 74.40 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.65x | 7.31x | 12.06x | 2.34% | 5.96B | |
| 16.07x | 4.37x | 10.21x | 1.28% | 548B | |
| 20.69x | 6.12x | 18.4x | -.--% | 309B | |
| 23.31x | 2.69x | 13.67x | -.--% | 153B | |
| 33.64x | 6.67x | 18.71x | -.--% | 105B | |
| 11.68x | 8.83x | 103.03x | 0.57% | 104B | |
| 34.51x | 4x | 26.17x | -.--% | 100B | |
| 84.45x | 5.06x | 24.03x | -.--% | 93.7B | |
| 3.25x | 63.83x | 2.31x | 0.16% | 87.74B | |
| 9.76x | 3.15x | 53.19x | 0.65% | 42.53B | |
| Average | 25.70x | 11.20x | 28.18x | 0.5% | 154.89B | |
| Weighted average by Cap. | 23.05x | 8.37x | 21.59x | 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
