|
Market Closed -
Xetra
20:35:15 28/10/2026 +04
|
Pre-market 10:51:57 | |||
| 91.70 EUR | +0.99% |
|
91.20 | -0.55% |
| 10-15 | Deutsche Boerse News: Many New Members in the Scale Segment (Small Caps) | DP |
| 08-19 | Deutsche Rohstoff AG Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
Company Valuation: Deutsche Rohstoff AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 100.6 | 129.6 | 162.4 | 158.7 | 234.8 | 434.4 | - | - |
| Change | - | 28.9% | 25.26% | -2.24% | 47.92% | 85.03% | - | - |
| Enterprise Value (EV) 1 | 207.2 | 185.3 | 241.5 | 315.7 | 381.1 | 542.2 | 471.5 | 340.7 |
| Change | - | -10.54% | 30.31% | 30.74% | 20.69% | 42.28% | -13.04% | -27.73% |
| P/E | - | - | 2.49x | 3.13x | 8.13x | 1.8x | 4.99x | 5.51x |
| PBR | 1.38x | 1.01x | 0.9x | 0.7x | 1.11x | 1x | 0.86x | 0.7x |
| PEG | - | - | - | -0.1x | -0.2x | 0x | -0.1x | -0.58x |
| Capitalization / Revenue | 1.37x | 0.78x | 0.83x | 0.67x | 1.2x | 1.26x | 1.25x | 1.37x |
| EV / Revenue | 2.83x | 1.12x | 1.23x | 1.34x | 1.95x | 1.57x | 1.36x | 1.07x |
| EV / EBITDA | 3.13x | 1.33x | 1.53x | 1.88x | 2.89x | 1.31x | 1.86x | 1.56x |
| EV / EBIT | 6.35x | 2.03x | 2.57x | 3.98x | 6.83x | 1.85x | 3.55x | 3.17x |
| EV / FCF | 20.8x | 3.1x | -7.64x | -7.58x | 12.7x | 10.8x | 3.65x | 3.34x |
| FCF Yield | 4.8% | 32.3% | -13.1% | -13.2% | 7.88% | 9.24% | 27.4% | 30% |
| Dividend per Share 2 | 0.6 | - | 1.75 | 2 | 2.25 | 4.5 | 2.75 | 2.5 |
| Rate of return | 2.96% | - | 5.39% | 6.23% | 4.59% | 4.91% | 3% | 2.73% |
| EPS 2 | - | - | 13.02 | 10.26 | 6.03 | 50.83 | 18.38 | 16.63 |
| Distribution rate | - | - | 13.4% | 19.5% | 37.3% | 8.85% | 15% | 15% |
| Net sales 1 | 73.32 | 165.4 | 196.7 | 235.4 | 195.1 | 345.5 | 347.1 | 317 |
| EBITDA 1 | 66.1 | 139.1 | 158.3 | 167.6 | 132 | 414.7 | 253 | 218.1 |
| EBIT 1 | 32.6 | 91.43 | 94 | 79.26 | 55.76 | 293.8 | 132.9 | 107.6 |
| Net income 1 | - | - | 65.18 | 50.22 | 28.88 | 241.3 | 87.2 | 78.3 |
| Net Debt 1 | 106.6 | 55.7 | 79.14 | 157 | 146.3 | 107.8 | 37.06 | -93.7 |
| Reference price 2 | 20.30 | 26.00 | 32.45 | 32.10 | 49.00 | 91.70 | 91.70 | 91.70 |
| Nbr of stocks (in thousands) | 4,954 | 4,986 | 5,003 | 4,945 | 4,791 | 4,737 | - | - |
| Announcement Date | 26/04/22 | 27/04/23 | 23/04/24 | 24/04/25 | 22/04/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 1.8x | 1.57x | 1.31x | 4.91% | 484M | |
| 13x | 2.62x | 5.66x | 2.27% | 179B | |
| 12.72x | 3.48x | 6.59x | 3.24% | 113B | |
| 8.91x | 2.89x | 4.78x | 2.55% | 84.41B | |
| 16.41x | 3.81x | 10.11x | 5.69% | 65.57B | |
| 6.87x | 2.48x | 3.84x | 1.67% | 62.84B | |
| 16.13x | 1.83x | 10.36x | 4.56% | 59.6B | |
| 9.44x | 2.62x | 5.07x | 2.17% | 58.96B | |
| 7.91x | 1.38x | 4.31x | 1.93% | 59.39B | |
| 10.75x | 3.39x | 4.83x | 2.1% | 57.75B | |
| Average | 10.40x | 2.61x | 5.69x | 3.11% | 74.08B | |
| Weighted average by Cap. | 11.65x | 2.77x | 6.10x | 2.84% |
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
- DR0 Stock
- Valuation Deutsche Rohstoff AG
Select your edition
All financial news and data tailored to specific country editions
