|
Real-time Estimate
Cboe Europe
16:16:31 04/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 66.95 CHF | +2.37% |
|
+15.86% | +4.35% |
| 09-03 | Swiss Takeover Board Clears Dormakaba's Opting-out Clause for Planned Ownership Restructuring | MT |
| 09-02 | Dormakaba Holding Ag Announces Board Changes | CI |
Company Valuation: dormakaba Holding AG
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,736 | 1,680 | 1,930 | 3,038 | 2,171 | 2,720 | - | - |
| Change | - | -3.26% | 14.9% | 57.44% | -28.56% | 25.29% | - | - |
| Enterprise Value (EV) 1 | 2,444 | 2,277 | 2,385 | 3,397 | 2,529 | 2,871 | 2,707 | 2,496 |
| Change | - | -6.86% | 4.75% | 42.43% | -25.55% | 13.54% | -5.72% | -7.8% |
| P/E | 27.6x | 36.9x | 46.1x | 31.3x | 22.7x | 21.3x | 18.1x | 17.9x |
| PBR | 10x | 6.71x | 7.56x | 10.9x | 6.38x | 5.61x | 4.48x | 2.99x |
| PEG | - | -1.3x | -5.58x | 0x | -26.33x | 0.6x | 1x | 15.66x |
| Capitalization / Revenue | 0.63x | 0.59x | 0.68x | 1.06x | 0.78x | 0.93x | 0.9x | 0.86x |
| EV / Revenue | 0.89x | 0.8x | 0.84x | 1.18x | 0.91x | 0.99x | 0.89x | 0.79x |
| EV / EBITDA | 7.15x | 5.92x | 5.72x | 7.63x | 5.63x | 5.93x | 5.14x | - |
| EV / EBIT | 11.9x | 12x | 14.5x | 11.4x | 8.83x | 7.57x | 6.45x | 5.83x |
| EV / FCF | 47.5x | 12x | 12.7x | 19.2x | 15.5x | 10.9x | 9.18x | - |
| FCF Yield | 2.11% | 8.34% | 7.87% | 5.21% | 6.44% | 9.16% | 10.9% | - |
| Dividend per Share 2 | 1.15 | 0.95 | 0.8 | 0.92 | 0.95 | 1.15 | 1.262 | 1.2 |
| Rate of return | 2.76% | 2.36% | 1.74% | 1.27% | 1.82% | 1.76% | 1.93% | 1.83% |
| EPS 2 | 1.51 | 1.09 | 1 | 2.32 | 2.3 | 3.068 | 3.606 | 3.647 |
| Distribution rate | 76.2% | 87.2% | 80% | 39.7% | 41.3% | 37.5% | 35% | 32.9% |
| Net sales 1 | 2,757 | 2,849 | 2,837 | 2,870 | 2,792 | 2,913 | 3,032 | 3,150 |
| EBITDA 1 | 342 | 384.8 | 416.9 | 445 | 449 | 484.6 | 526.5 | - |
| EBIT 1 | 204.8 | 189 | 165 | 296.7 | 286.5 | 379.4 | 419.5 | 428.3 |
| Net income 1 | 63.2 | 45.7 | 42.2 | 97.9 | 97 | 129.8 | 148.2 | 154.1 |
| Net Debt 1 | 708.1 | 596.9 | 454.8 | 358.2 | 358.1 | 151.5 | -12.64 | -223.9 |
| Reference price 2 | 41.65 | 40.20 | 46.10 | 72.50 | 52.20 | 65.40 | 65.40 | 65.40 |
| Nbr of stocks (in thousands) | 41,688 | 41,784 | 41,864 | 41,910 | 41,587 | 41,589 | - | - |
| Announcement Date | 01/09/22 | 01/09/23 | 02/09/24 | 02/09/25 | 31/08/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.32x | 0.99x | 5.93x | 1.76% | 3.37B | |
| 19.01x | 3.33x | 13.32x | 1.43% | 13.23B | |
| 9.51x | 2.49x | 4.86x | 2.93% | 5.49B | |
| 14.15x | 0.96x | 6.25x | - | 2.97B | |
| 17.77x | 0.61x | 4.66x | 4.03% | 2B | |
| 80.24x | - | - | - | 1.45B | |
| 23.01x | - | - | - | 1.35B | |
| 22.7x | - | - | - | 1.33B | |
| 29.27x | 1.26x | 11.7x | 0.47% | 1.13B | |
| Average | 26.33x | 1.61x | 7.79x | 2.12% | 3.59B | |
| Weighted average by Cap. | 20.54x | 2.36x | 9.36x | 1.97% |
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
- DOKA Stock
- Valuation dormakaba Holding AG
Select your edition
All financial news and data tailored to specific country editions
