|
Market Closed -
Deutsche Boerse AG
04:21:11 2026-08-13 EDT
|
5-day change | 1st Jan Change | ||
| 218.20 EUR | -2.06% |
|
-4.80% | -7.15% |
| 08-11 | Berenberg Adjusts UCB Forecasts After H1 Beat; Buy Reaffirmed | MT |
| 08-11 | UCB barely moves despite positive calls from ING and Berenberg |  |
Company Valuation: UCB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 18,947 | 13,973 | 14,969 | 36,464 | 45,333 | 41,774 | - | - |
| Change | - | -26.25% | 7.12% | 143.6% | 24.32% | -7.85% | - | - |
| Enterprise Value (EV) 1 | 19,807 | 15,973 | 17,146 | 37,918 | 45,326 | 42,257 | 39,976 | 37,393 |
| Change | - | -19.36% | 7.34% | 121.15% | 19.54% | -6.77% | -5.4% | -6.46% |
| P/E | 17.9x | 33.4x | 44.8x | 34.3x | 29.1x | 21.9x | 18x | 14.8x |
| PBR | 2.32x | 1.58x | 1.67x | 3.64x | 4.18x | 3.46x | 3.02x | 2.5x |
| PEG | - | -0.6x | -2.2x | 0x | 0.6x | 1x | 0.8x | 0.7x |
| Capitalization / Revenue | 3.28x | 2.53x | 2.85x | 5.93x | 5.86x | 4.81x | 4.31x | 3.87x |
| EV / Revenue | 3.43x | 2.9x | 3.26x | 6.16x | 5.86x | 4.86x | 4.13x | 3.47x |
| EV / EBITDA | 12.1x | 12.7x | 12.7x | 25.7x | 17.2x | 13.9x | 11x | 8.72x |
| EV / EBIT | 15x | 23.7x | 26.1x | 45.4x | 22.6x | 17.3x | 13.3x | 10.2x |
| EV / FCF | 15.6x | 18.4x | 38.5x | 41.2x | 24.6x | 22.1x | 15.1x | 12x |
| FCF Yield | 6.42% | 5.43% | 2.6% | 2.43% | 4.06% | 4.52% | 6.61% | 8.34% |
| Dividend per Share 2 | 1.3 | 1.33 | 1.36 | 1.39 | 1.45 | 1.457 | 1.502 | 1.534 |
| Rate of return | 1.3% | 1.81% | 1.72% | 0.72% | 0.61% | 0.66% | 0.69% | 0.7% |
| EPS 2 | 5.6 | 2.2 | 1.76 | 5.61 | 8.2 | 9.986 | 12.14 | 14.79 |
| Distribution rate | 23.2% | 60.5% | 77.3% | 24.8% | 17.7% | 14.6% | 12.4% | 10.4% |
| Net sales 1 | 5,777 | 5,517 | 5,252 | 6,152 | 7,741 | 8,688 | 9,690 | 10,785 |
| EBITDA 1 | 1,641 | 1,260 | 1,349 | 1,476 | 2,636 | 3,038 | 3,648 | 4,291 |
| EBIT 1 | 1,318 | 675 | 657 | 836 | 2,009 | 2,444 | 3,001 | 3,675 |
| Net income 1 | 1,058 | 418 | 343 | 1,065 | 1,558 | 1,925 | 2,327 | 2,827 |
| Net Debt 1 | 860 | 2,000 | 2,177 | 1,454 | -7 | 482.4 | -1,799 | -4,381 |
| Reference price 2 | 100.35 | 73.56 | 78.90 | 192.20 | 238.60 | 219.10 | 219.10 | 219.10 |
| Nbr of stocks (in thousands) | 188,812 | 189,959 | 189,721 | 189,720 | 189,996 | 190,663 | - | - |
| Announcement Date | 2/24/22 | 2/22/23 | 2/28/24 | 2/27/25 | 2/24/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.85x | 4.31x | 10.14x | 0.49% | 79.68B | |
| 37.72x | 12.9x | 24.55x | -.--% | 50.61B | |
| 22.25x | 4.9x | 14.19x | 0.66% | 48.81B | |
| -52.46x | 3.62x | 10.7x | 2.92% | 46.91B | |
| 37.11x | 3.43x | 13.06x | -.--% | 30.86B | |
| -7.42x | 10.34x | -6.67x | -.--% | 25.42B | |
| 53.2x | 3.4x | 26.38x | -.--% | 24.48B | |
| 71.17x | 6.84x | 45.7x | -.--% | 21.2B | |
| -30.52x | 17.51x | -46.68x | -.--% | 16.39B | |
| Average | 16.65x | 7.47x | 10.15x | 0.45% | 38.26B | |
| Weighted average by Cap. | 15.40x | 6.65x | 12.57x | 0.6% |
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
- UCB Stock
- UNC Stock
- Valuation UCB
Select your edition
All financial news and data tailored to specific country editions
