Valuation Dürr AG Wiener Boerse

Stocks

Real-time Estimate Tradegate 23:55:22 24/09/2026 +04			5-day change	1st Jan Change
16.98 ^EUR	+3.66%		-0.71%	-24.48%

01:51pm	Dürr AG : DZ Bank reiterates its Neutral rating	ZD
01:51pm	DZ Bank cuts fair value for Dürr to €18 - 'Hold'	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,776	2,181	1,480	1,484	1,561	1,156	-	-
Change	-	-21.44%	-32.17%	0.28%	5.18%	-25.94%	-	-
Enterprise Value (EV) ¹	2,997	2,271	1,996	1,880	1,626	1,517	1,425	1,401
Change	-	-24.21%	-12.12%	-5.82%	-13.49%	-6.7%	-6.11%	-1.69%
P/E	34.6x	17.4x	13.8x	15.2x	7.7x	60x	7.16x	6.36x
PBR	2.78x	1.95x	1.26x	1.22x	1.17x	0.91x	0.81x	0.77x
PEG	-	0.3x	-1x	-1.68x	0x	-0.7x	0x	0.5x
Capitalization / Revenue	0.79x	0.51x	0.32x	0.32x	0.37x	0.28x	0.27x	0.26x
EV / Revenue	0.85x	0.53x	0.43x	0.4x	0.39x	0.37x	0.34x	0.32x
EV / EBITDA	9.28x	6.24x	6.2x	5.1x	5.31x	4.46x	3.75x	3.48x
EV / EBIT	15.1x	9.78x	7.12x	7.29x	7x	6.71x	5.34x	4.72x
EV / FCF	16.8x	13.9x	15.4x	12x	8.43x	-40.6x	8.02x	8.58x
FCF Yield	5.94%	7.17%	6.48%	8.35%	11.9%	-2.46%	12.5%	11.7%
Dividend per Share ²	0.5	0.7	0.7	0.7	0.8	0.4655	1.005	1.129
Rate of return	1.25%	2.22%	3.27%	3.26%	3.55%	2.79%	6.02%	6.76%
EPS ²	1.16	1.81	1.55	1.41	2.93	0.2783	2.331	2.624
Distribution rate	43.1%	38.7%	45.2%	49.6%	27.3%	167%	43.1%	43%
Net sales ¹	3,537	4,314	4,627	4,698	4,168	4,112	4,210	4,405
EBITDA ¹	322.9	363.8	322.2	368.3	306.5	340.1	379.5	402.7
EBIT ¹	199.1	232.2	280.4	257.9	232.4	226	266.6	296.7
Net income ¹	83	131	112	101.5	203.3	39.71	160.3	178.1
Net Debt ¹	220.6	90.22	516.6	396.2	65.7	361.7	268.9	244.9
Reference price ²	40.12	31.52	21.38	21.44	22.55	16.70	16.70	16.70
Nbr of stocks (in thousands)	69,202	69,202	69,202	69,202	69,202	69,202	-	-
Announcement Date	24/02/22	23/02/23	18/03/24	06/03/25	05/03/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PARKER-HANNIFIN CORPORATION	31.05x	5.44x	19.72x	0.83%	122B
FANUC CORPORATION	26.49x	4.86x	17.01x	2.27%	34.49B
INGERSOLL RAND INC.	30.08x	4.01x	15.17x	0.11%	29.57B
SMC CORPORATION	19x	3.23x	10.33x	1.6%	26.34B
XYLEM INC.	23.71x	2.89x	12.47x	1.59%	25.37B
DOVER CORPORATION	20.88x	3.03x	13.07x	1.12%	25.46B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	100.78x	35.48x	77.72x	0.42%	24.49B
ALFA LAVAL AB	26.25x	3.29x	16.06x	1.73%	23.38B
Average	34.78x	7.78x	22.69x	1.21%	38.95B
Weighted average by Cap.	33.13x	6.85x	21.35x	1.11%