|
End-of-day quote
Tradegate
|
||
| - PTS | - |
|
| 08-14 | Douglas Extends Its Decline in Frankfurt, Goldman Downgrades to Sell |  |
| 08-14 | Douglas AG : Goldman Sachs lowers to Sell rating | ZD |
Company Valuation: Douglas AG
Data adjusted to current consolidation scope
| Fiscal Period: September | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 2,218 | 1,325 | 883.1 | - | - |
| Change | - | -40.29% | -33.33% | - | - |
| Enterprise Value (EV) 1 | 4,505 | 3,590 | 3,145 | 3,063 | 2,987 |
| Change | - | -20.32% | -12.4% | -2.6% | -2.47% |
| P/E | 22.9x | 7.55x | 99.9x | 6.51x | 5.57x |
| PBR | 2.91x | 3.71x | 0.94x | 0.81x | 0.72x |
| PEG | - | 0.1x | -1.1x | 0x | 0.3x |
| Capitalization / Revenue | 0.5x | 0.29x | 0.19x | 0.19x | 0.18x |
| EV / Revenue | 1.01x | 0.78x | 0.69x | 0.65x | 0.62x |
| EV / EBITDA | 5.57x | 4.67x | 4.59x | 4.31x | 4.06x |
| EV / EBIT | 9.41x | 9.51x | 12.1x | 9.87x | 9.07x |
| EV / FCF | 8.6x | 7.79x | 13.2x | 9.18x | 9.02x |
| FCF Yield | 11.6% | 12.8% | 7.6% | 10.9% | 11.1% |
| Dividend per Share 2 | - | - | - | 0.116 | 0.5918 |
| Rate of return | - | - | - | 1.41% | 7.22% |
| EPS 2 | 0.9 | 1.63 | 0.0821 | 1.26 | 1.473 |
| Distribution rate | - | - | - | 9.21% | 40.2% |
| Net sales 1 | 4,451 | 4,575 | 4,586 | 4,678 | 4,813 |
| EBITDA 1 | 808.6 | 768.4 | 685 | 710.7 | 736.3 |
| EBIT 1 | 478.8 | 377.5 | 259.8 | 310.2 | 329.4 |
| Net income 1 | 84 | 175.4 | 7.746 | 126 | 151.3 |
| Net Debt 1 | 2,287 | 2,265 | 2,261 | 2,180 | 2,104 |
| Reference price 2 | 20.600 | 12.300 | 8.200 | 8.200 | 8.200 |
| Nbr of stocks (in thousands) | 107,692 | 107,692 | 107,692 | - | - |
| Announcement Date | 19/12/24 | 18/12/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.71x | 0.81x | 7.85x | 3.63% | 34.19B | |
| 17.74x | 1.64x | 10.96x | -.--% | 21.96B | |
| 15.3x | 1.98x | 9.56x | 2.59% | 11.13B | |
| 6.7x | 0.93x | 5.38x | 4.18% | 3.91B | |
| 14.15x | 2.83x | 8.86x | 2.88% | 3.23B | |
| 21.84x | 2.95x | 11.22x | 3.99% | 2.63B | |
| 89.69x | 6.71x | 72.16x | 0.16% | 1.71B | |
| 65.27x | 0.69x | 4.59x | -.--% | 1.02B | |
| 16.48x | 1.93x | 7.23x | -.--% | 529M | |
| Average | 28.32x | 2.27x | 15.31x | 1.94% | 8.92B | |
| Weighted average by Cap. | 14.72x | 1.49x | 10.30x | 2.36% |
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
- DOU Stock
- DOU Stock
- Valuation Douglas AG
Select your edition
All financial news and data tailored to specific country editions
