Valuation Bauer London S.E.

Stocks

Delayed London S.E. 11:04:42 22/11/2024 +04			5-day change	1st Jan Change
6.150 ^EUR	-.--%		+3.19%	+14.95%

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	246.2	-	-
Change	-	-	7.92%	-	-
Enterprise Value (EV) ¹	204	228.1	534.2	514.2	467.2
Change	-	-	134.19%	-3.74%	-9.14%
P/E	33.9x	20.4x	4.33x	3.76x	3.35x
PBR	-	-	0.44x	0.39x	0.34x
PEG	-	-	0x	0.2x	0.3x
Capitalization / Revenue	-	-	0.15x	0.14x	0.13x
EV / Revenue	-	-	0.32x	0.29x	0.25x
EV / EBITDA	-	-	2.3x	2.06x	1.74x
EV / EBIT	-	-	4.45x	3.87x	3.2x
EV / FCF	-	-	18.4x	25.7x	9.94x
FCF Yield	-	-	5.43%	3.89%	10.1%
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	5.720	5.720	5.720
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.($)
SANDVIK AB	22.32x	3.44x	13.44x	1.97%	47.88B
SANY HEAVY EQUIPMENT INTERNATIONAL HOLDINGS COMPANY LIMITED	11.85x	0.97x	7.66x	4.56%	3.63B
ZCZL INDUSTRIAL TECHNOLOGY GROUP COMPANY LIMITED	5.17x	-	-	8.62%	3.46B
TIANDI SCIENCE & TECHNOLOGY CO.LTD	7.63x	-	-	-	3.02B
NAIPU MINING MACHINERY CO., LTD.	32.03x	-	-	0.17%	564M
Average	15.80x	2.21x	10.55x	3.83%	11.71B
Weighted average by Cap.	19.99x	3.27x	13.03x	2.54%