|
Market Closed -
Xetra
19:36:06 21/10/2026 +04
|
After hours 23:58:00 | |||
| 16.50 EUR | +0.36% |
|
16.40 | -0.61% |
| 10-20 | Dürr AG : Warburg Research remains its Buy rating | ZD |
| 10-16 | Dürr AG : Deutsche Bank remains Neutral | ZD |
Company Valuation: Dürr AG
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 | 1,142 | - | - |
| Change | - | -21.44% | -32.17% | 0.28% | 5.18% | -26.83% | - | - |
| Enterprise Value (EV) 1 | 2,997 | 2,271 | 1,996 | 1,880 | 1,626 | 1,492 | 1,411 | 1,387 |
| Change | - | -24.21% | -12.12% | -5.82% | -13.49% | -8.23% | -5.43% | -1.69% |
| P/E | 34.6x | 17.4x | 13.8x | 15.2x | 7.7x | 59.3x | 7.3x | 6.29x |
| PBR | 2.78x | 1.95x | 1.26x | 1.22x | 1.17x | 0.89x | 0.81x | 0.75x |
| PEG | - | 0.3x | -1x | -1.68x | 0x | -0.7x | 0x | 0.4x |
| Capitalization / Revenue | 0.79x | 0.51x | 0.32x | 0.32x | 0.37x | 0.28x | 0.28x | 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 | 4.49x | 3.81x | 3.45x |
| EV / EBIT | 15.1x | 9.78x | 7.12x | 7.29x | 7x | 6.8x | 5.34x | 4.67x |
| EV / FCF | 16.8x | 13.9x | 15.4x | 12x | 8.43x | -40x | 7.95x | 8.49x |
| FCF Yield | 5.94% | 7.17% | 6.48% | 8.35% | 11.9% | -2.5% | 12.6% | 11.8% |
| Dividend per Share 2 | 0.5 | 0.7 | 0.7 | 0.7 | 0.8 | 0.4625 | 0.9933 | 1.129 |
| Rate of return | 1.25% | 2.22% | 3.27% | 3.26% | 3.55% | 2.8% | 6.02% | 6.84% |
| EPS 2 | 1.16 | 1.81 | 1.55 | 1.41 | 2.93 | 0.2783 | 2.262 | 2.624 |
| Distribution rate | 43.1% | 38.7% | 45.2% | 49.6% | 27.3% | 166% | 43.9% | 43% |
| Net sales 1 | 3,537 | 4,314 | 4,627 | 4,698 | 4,168 | 4,059 | 4,138 | 4,330 |
| EBITDA 1 | 322.9 | 363.8 | 322.2 | 368.3 | 306.5 | 332 | 370.8 | 402.7 |
| EBIT 1 | 199.1 | 232.2 | 280.4 | 257.9 | 232.4 | 219.5 | 264.5 | 296.9 |
| Net income 1 | 83 | 131 | 112 | 101.5 | 203.3 | 39.71 | 154.6 | 178.1 |
| Net Debt 1 | 220.6 | 90.22 | 516.6 | 396.2 | 65.7 | 350.5 | 269.4 | 245.6 |
| Reference price 2 | 40.12 | 31.52 | 21.38 | 21.44 | 22.55 | 16.50 | 16.50 | 16.50 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 59.08x | 0.37x | 4.48x | 2.81% | 1.28B | |
| 30.51x | 5.42x | 19.79x | 0.85% | 119B | |
| 31.6x | 5.01x | 19x | 1.7% | 90.64B | |
| 28.74x | 3.28x | 18.96x | 0.72% | 62.92B | |
| 40.65x | 6.35x | 28x | 1.87% | 59.26B | |
| 39.15x | 7.93x | 23.21x | -.--% | 56.89B | |
| 26.21x | 4.8x | 16.8x | 2.29% | 34.15B | |
| 20.68x | 1.77x | 12.74x | 2.27% | 30.08B | |
| 31.64x | 4.14x | 15.6x | 0.11% | 30.49B | |
| 18.81x | 3.19x | 10.25x | 1.6% | 26.16B | |
| Average | 32.71x | 4.22x | 16.88x | 1.42% | 51.1B | |
| Weighted average by Cap. | 31.30x | 5.01x | 19.49x | 1.19% |
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
- DUE Stock
- Valuation Dürr AG
Select your edition
All financial news and data tailored to specific country editions
