Valuation Bilendi Boerse Muenchen

Stocks

Real-time Boerse Muenchen 19:13:51 07/09/2026 +04			5-day change	1st Jan Change
11.66 ^EUR	0.00%		-13.24%	-34.12%

07-24	Bilendi holds up on international strength and reaffirms its strategic roadmap
07-23	Bilendi SA Reports Unaudited Revenue Results for the Second Quarter and First Half of 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	95.5	91.87	70.79	83.17	83.64	52.53	-	-
Change	-	-3.81%	-22.95%	17.49%	0.57%	-37.19%	-	-
Enterprise Value (EV) ¹	97.62	92.06	71.45	78.55	131.3	93.63	87.93	80.28
Change	-	-5.69%	-22.39%	9.93%	67.13%	-28.67%	-6.09%	-8.7%
P/E	20.5x	24.9x	26.7x	19.6x	29.4x	38.7x	13.2x	6.69x
PBR	-	-	1.99x	-	1.94x	-	-	-
PEG	-	-1.1x	-0.9x	0.3x	-0.9x	-0.7x	0x	0.1x
Capitalization / Revenue	2.17x	1.49x	1.13x	1.29x	0.91x	0.57x	0.54x	0.5x
EV / Revenue	2.21x	1.5x	1.14x	1.22x	1.43x	1.02x	0.9x	0.77x
EV / EBITDA	10.3x	7.14x	6.27x	5.91x	6.35x	4.89x	4.09x	3.24x
EV / EBIT	16.8x	12.3x	12.1x	11.1x	24.4x	13.7x	9.88x	6.11x
EV / FCF	27.9x	41.8x	24.3x	9.55x	26.4x	14.4x	15.4x	10.5x
FCF Yield	3.59%	2.39%	4.11%	10.5%	3.79%	6.94%	6.48%	9.53%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.06	0.8239	0.5846	0.9354	0.6174	0.2943	0.865	1.705
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	44.1	61.5	62.7	64.39	91.55	91.6	97.2	104.2
EBITDA ¹	9.5	12.9	11.4	13.29	20.67	19.15	21.5	24.75
EBIT ¹	5.8	7.5	5.9	7.062	5.382	6.85	8.9	13.15
Net income ¹	4.8	3.913	2.802	4.463	2.991	1.3	4.05	7.9
Net Debt ¹	2.113	0.1944	0.6666	-4.622	47.64	41.1	35.4	27.75
Reference price ²	21.70	20.50	15.60	18.30	18.15	11.40	11.40	11.40
Nbr of stocks (in thousands)	4,401	4,481	4,538	4,545	4,608	4,608	-	-
Announcement Date	12/04/22	04/04/23	03/04/24	26/04/25	01/05/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NETFLIX, INC.	21.83x	6.46x	19.4x	-.--%	326B
UBER TECHNOLOGIES, INC.	23.01x	2.71x	13.79x	-.--%	155B
SPOTIFY TECHNOLOGY S.A.	38.22x	4.48x	29.65x	-.--%	112B
AIRBNB, INC.	34.37x	6.78x	19.06x	-.--%	107B
SK SQUARE CO., LTD.	2.8x	74.2x	2.07x	0.15%	102B
DOORDASH, INC.	81.15x	4.87x	23.2x	-.--%	91.74B
PROSUS N.V.	10.25x	7.64x	91.63x	0.66%	91.17B
NASPERS LIMITED	8.19x	3.12x	64.55x	0.73%	35.68B
ETERNAL LIMITED	192.2x	2.93x	85.54x	-.--%	31.43B
Average	45.78x	12.58x	38.77x	0.17%	116.8B
Weighted average by Cap.	31.98x	12.04x	28.05x	0.1%