Valuation Bauer

Stocks

End-of-day quote Hanseatische Wertpapierboerse Hamburg 05/11/2026			5-day change	1st Jan Change
5.620 ^EUR	-4.10%		-3.10%	+6.04%

07-16	Housing stock grows faster than the population	DP
07-10	Housing construction keeps getting more expensive: prices jump sharply	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2025	2026	2027	2028
Market Cap ¹	204	228.1	241.9	-	-
Change	-	-	6.04%	-	-
Enterprise Value (EV) ¹	204	228.1	529.9	509.9	462.9
Change	-	-	132.3%	-3.77%	-9.22%
P/E	33.9x	20.4x	4.26x	3.7x	3.29x
PBR	-	-	0.43x	0.38x	0.34x
PEG	-	-	0x	0.2x	0.3x
Capitalization / Revenue	-	-	0.14x	0.13x	0.13x
EV / Revenue	-	-	0.31x	0.28x	0.24x
EV / EBITDA	-	-	2.28x	2.05x	1.73x
EV / EBIT	-	-	4.42x	3.83x	3.17x
EV / FCF	-	-	18.3x	25.5x	9.85x
FCF Yield	-	-	5.47%	3.92%	10.2%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	0.14	0.26	1.32	1.52	1.71
Distribution rate	-	-	-	-	-
Net sales ¹	-	-	1,693	1,795	1,902
EBITDA ¹	-	-	232	249	268
EBIT ¹	-	-	120	133	146
Net income ¹	5.471	11.21	57	66	74
Net Debt ¹	-	-	288	268	221
Reference price ²	4.740	5.300	5.620	5.620	5.620
Nbr of stocks (in thousands)	43,037	43,037	43,037	-	-
Announcement Date	26/07/24	16/06/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BAUER	4.26x	0.31x	2.28x	-	270M
SANDVIK AB	20.87x	3.26x	12.65x	2.14%	45.38B
JCHX MINING MANAGEMENT CO.,LTD.	10.1x	-	-	1.75%	5.13B
FLSMIDTH & CO. A/S	14.06x	2.14x	9.43x	1.83%	4.43B
GUANGDONG HONGDA HOLDINGS GROUP CO., LTD.	20.5x	-	-	-	3.81B
TIANDI SCIENCE & TECHNOLOGY CO.LTD	8.31x	-	-	-	3.3B
SANY HEAVY EQUIPMENT INTERNATIONAL HOLDINGS COMPANY LIMITED	9.32x	0.8x	6.31x	5.97%	2.82B
EXPLOSIVE CO., LTD.	13x	-	-	-	1.74B
Average	12.55x	1.63x	7.67x	2.92%	8.36B
Weighted average by Cap.	18.19x	3.02x	11.99x	2.27%