|
Market Closed -
Other stock markets
|
After hours 21:16:44 | |||
| 7.860 EUR | -3.79% |
|
7.915 | +0.70% |
| 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 | 879.8 | - | - |
| Change | - | -40.29% | -33.58% | - | - |
| Enterprise Value (EV) 1 | 4,505 | 3,590 | 3,135 | 3,051 | 2,969 |
| Change | - | -20.32% | -12.66% | -2.67% | -2.69% |
| P/E | 22.9x | 7.55x | 43.4x | 6.25x | 5.5x |
| PBR | 2.91x | 3.71x | 0.91x | 0.81x | 0.71x |
| PEG | - | 0.1x | -0.5x | 0x | 0.4x |
| Capitalization / Revenue | 0.5x | 0.29x | 0.19x | 0.19x | 0.18x |
| EV / Revenue | 1.01x | 0.78x | 0.68x | 0.65x | 0.61x |
| EV / EBITDA | 5.57x | 4.67x | 4.57x | 4.25x | 3.98x |
| EV / EBIT | 9.41x | 9.51x | 11.1x | 9.6x | 8.83x |
| EV / FCF | 8.6x | 7.79x | 12.8x | 9.05x | 8.77x |
| FCF Yield | 11.6% | 12.8% | 7.78% | 11% | 11.4% |
| Dividend per Share 2 | - | - | - | 0.116 | 0.5918 |
| Rate of return | - | - | - | 1.42% | 7.24% |
| 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 | 4,590 | 4,701 | 4,851 |
| EBITDA 1 | 808.6 | 768.4 | 685.5 | 718.2 | 746.5 |
| EBIT 1 | 478.8 | 377.5 | 282.9 | 317.7 | 336.1 |
| Net income 1 | 84 | 175.4 | 6.05 | 130.1 | 154.5 |
| Net Debt 1 | 2,287 | 2,265 | 2,255 | 2,172 | 2,089 |
| Reference price 2 | 20.600 | 12.300 | 8.170 | 8.170 | 8.170 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 43.37x | 0.68x | 4.57x | -.--% | 1B | |
| 8.18x | 0.79x | 6.87x | 3.76% | 34.9B | |
| 16.8x | 1.55x | 10.37x | -.--% | 20.79B | |
| 15.19x | 1.97x | 9.48x | 2.59% | 10.8B | |
| 6.93x | 0.95x | 5.49x | 4.05% | 4.04B | |
| 15.72x | 3.2x | 10.02x | 2.59% | 3.58B | |
| 18.76x | 2.31x | 8.77x | 4.93% | 2.07B | |
| 81.46x | 6.07x | 65.28x | 0.18% | 1.54B | |
| 15.9x | 1.85x | 6.93x | -.--% | 504M | |
| 138.78x | 1x | 14.35x | -.--% | 423M | |
| Average | 36.11x | 2.04x | 14.21x | 1.81% | 7.97B | |
| Weighted average by Cap. | 14.54x | 1.41x | 9.40x | 2.45% |
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
