|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.830 EUR | -0.38% |
|
-6.45% | -37.36% |
| 07-22 | DOUGLAS : Jefferies keeps its Buy rating | ZD |
| 07-22 | Jefferies cuts Douglas target to €10, keeps 'Buy' | DP |
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 | 843.2 | - | - |
| Change | - | -40.29% | -36.34% | - | - |
| Enterprise Value (EV) 1 | 4,505 | 3,590 | 3,106 | 3,025 | 2,945 |
| Change | - | -20.32% | -13.47% | -2.6% | -2.65% |
| P/E | 22.9x | 7.55x | 41.6x | 5.99x | 5.27x |
| PBR | 2.91x | 3.71x | 0.87x | 0.77x | 0.68x |
| PEG | - | 0.1x | -0.5x | 0x | 0.4x |
| Capitalization / Revenue | 0.5x | 0.29x | 0.18x | 0.18x | 0.17x |
| EV / Revenue | 1.01x | 0.78x | 0.68x | 0.64x | 0.61x |
| EV / EBITDA | 5.57x | 4.67x | 4.54x | 4.24x | 3.97x |
| EV / EBIT | 9.41x | 9.51x | 11.6x | 9.58x | 8.82x |
| EV / FCF | 8.6x | 7.79x | 9.74x | 9.28x | 8.9x |
| FCF Yield | 11.6% | 12.8% | 10.3% | 10.8% | 11.2% |
| Dividend per Share 2 | - | - | - | 0.116 | 0.5918 |
| Rate of return | - | - | - | 1.48% | 7.56% |
| EPS 2 | 0.9 | 1.63 | 0.1884 | 1.307 | 1.487 |
| Distribution rate | - | - | - | 8.88% | 39.8% |
| Net sales 1 | 4,451 | 4,575 | 4,589 | 4,691 | 4,838 |
| EBITDA 1 | 808.6 | 768.4 | 684.5 | 713.5 | 741.9 |
| EBIT 1 | 478.8 | 377.5 | 268.2 | 315.9 | 333.8 |
| Net income 1 | 84 | 175.4 | 10.29 | 126.7 | 152.3 |
| Net Debt 1 | 2,287 | 2,265 | 2,263 | 2,182 | 2,102 |
| Reference price 2 | 20.600 | 12.300 | 7.830 | 7.830 | 7.830 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 41.56x | 0.68x | 4.54x | -.--% | 960M | |
| 8.25x | 0.79x | 6.91x | 3.73% | 35.16B | |
| 16.52x | 1.52x | 10.2x | -.--% | 20.44B | |
| 14.91x | 1.93x | 9.32x | 2.64% | 10.58B | |
| 6.88x | 0.94x | 5.46x | 4.08% | 4.01B | |
| 15.5x | 3.15x | 9.86x | 2.63% | 3.53B | |
| 19.35x | 2.38x | 9.05x | 4.78% | 2.14B | |
| 80.02x | 5.96x | 64.09x | 0.18% | 1.52B | |
| 15.63x | 1.81x | 6.79x | -.--% | 495M | |
| 136.97x | 0.98x | 14.1x | -.--% | 417M | |
| Average | 35.56x | 2.01x | 14.03x | 1.8% | 7.92B | |
| Weighted average by Cap. | 14.32x | 1.39x | 9.30x | 2.46% |
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
- Valuation Douglas AG
Select your edition
All financial news and data tailored to specific country editions
