|
Market Closed -
Xetra
19:35:07 01/09/2026 +04
|
After hours 23:57:35 | |||
| 22.90 EUR | -1.29% |
|
22.82 | -0.33% |
| 08-26 | Basler AG : Jefferies reiterates its Buy rating | ZD |
| 08-18 | Basler AG : Receives a Buy rating from Warburg Research | ZD |
Company Valuation: Basler AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,583 | 881.6 | 357.7 | 188.1 | 470.4 | 704.3 | - | - |
| Change | - | -44.32% | -59.43% | -47.4% | 150.04% | 49.72% | - | - |
| Enterprise Value (EV) 1 | 1,577 | 921.1 | 409.2 | 238.9 | 490.8 | 720.3 | 691.8 | 665.4 |
| Change | - | -41.6% | -55.58% | -41.61% | 105.42% | 46.78% | -3.96% | -3.83% |
| P/E | 76.3x | 41.6x | -25.9x | -13.6x | 40.3x | 23.7x | 19.9x | 18.1x |
| PBR | 12.3x | 6.23x | 2.57x | 1.51x | 3.54x | 4.41x | 3.73x | 3.22x |
| PEG | - | 17.3x | 0x | - | -0x | 0x | 1.1x | 1.8x |
| Capitalization / Revenue | 7.37x | 3.24x | 1.76x | 1.02x | 2.1x | 2.44x | 2.21x | 2.05x |
| EV / Revenue | 7.35x | 3.38x | 2.01x | 1.3x | 2.19x | 2.49x | 2.18x | 1.94x |
| EV / EBITDA | 35.4x | 20.1x | 241x | 23.9x | 14.1x | 12.2x | 10.1x | 9x |
| EV / EBIT | 55.6x | 31.9x | -18.7x | -24.4x | 27.7x | 16.8x | 13.7x | 12x |
| EV / FCF | 164x | -29x | -44.5x | 171x | 24.7x | 31.7x | 18.4x | 18.1x |
| FCF Yield | 0.61% | -3.45% | -2.25% | 0.59% | 4.05% | 3.15% | 5.44% | 5.53% |
| Dividend per Share 2 | 0.2067 | 0.14 | - | - | 0.11 | 0.2567 | 0.2933 | 0.3267 |
| Rate of return | 0.39% | 0.47% | - | - | 0.72% | 1.11% | 1.26% | 1.41% |
| EPS 2 | 0.6933 | 0.71 | -0.45 | -0.45 | 0.38 | 0.98 | 1.163 | 1.283 |
| Distribution rate | 29.8% | 19.7% | - | - | 28.9% | 26.2% | 25.2% | 25.5% |
| Net sales 1 | 214.7 | 272.2 | 203.1 | 183.7 | 224.5 | 289 | 318 | 343.3 |
| EBITDA 1 | 44.5 | 45.8 | 1.7 | 10 | 34.9 | 58.9 | 68.47 | 73.9 |
| EBIT 1 | 28.36 | 28.9 | -21.9 | -9.784 | 17.69 | 42.9 | 50.47 | 55.23 |
| Net income 1 | 20.76 | 21.4 | -13.81 | -13.77 | 11.63 | 30.17 | 35.93 | 39.27 |
| Net Debt 1 | -6.249 | 39.52 | 51.49 | 50.76 | 20.33 | 16 | -12.5 | -38.97 |
| Reference price 2 | 52.93 | 29.55 | 11.64 | 6.12 | 15.30 | 23.20 | 23.20 | 23.20 |
| Nbr of stocks (in thousands) | 29,914 | 29,834 | 30,728 | 30,743 | 30,748 | 30,758 | - | - |
| Announcement Date | 03/04/22 | 29/03/23 | 27/03/24 | 28/03/25 | 30/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.67x | 2.52x | 12.39x | 1.11% | 829M | |
| 30.19x | 7.13x | 22.58x | -.--% | 28.15B | |
| 19.59x | 1.82x | 10.49x | 1.72% | 7.42B | |
| 272.1x | - | - | - | 3.48B | |
| 42.53x | 2.67x | 16.35x | 1.52% | 3.01B | |
| 16.52x | 1.9x | 10.1x | 1.84% | 2.16B | |
| 42.28x | 10.04x | 39.56x | 1.06% | 1.91B | |
| 40.03x | 7.23x | 29.31x | 0.23% | 1.33B | |
| 13.98x | - | - | - | 856M | |
| Average | 55.65x | 4.76x | 20.11x | 1.07% | 5.46B | |
| Weighted average by Cap. | 46.20x | 5.74x | 20.30x | 0.55% |
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
- BSL Stock
- Valuation Basler AG
Select your edition
All financial news and data tailored to specific country editions
