|
Market Closed -
Xetra
20:35:17 28/10/2026 +04
|
After hours 21:14:25 | |||
| 10.46 EUR | +1.16% |
|
10.52 | +0.57% |
| 10-23 | Medios AG : Gets a Buy rating from Deutsche Bank | ZD |
| 10-02 | Berenberg Reduces Medios PT, Affirms Buy Rating | MT |
Company Valuation: Medios AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 866 | 400.4 | 377.6 | 337.2 | 369.3 | 253.4 | - | - |
| Change | - | -53.76% | -5.71% | -10.68% | 9.51% | -31.39% | - | - |
| Enterprise Value (EV) 1 | 747.3 | 342.4 | 324 | 472.6 | 489.3 | 349.4 | 310 | 263.7 |
| Change | - | -54.18% | -5.4% | 45.89% | 3.52% | -28.59% | -11.27% | -14.95% |
| P/E | 105x | 22.7x | 20.1x | 25.9x | 23.7x | 12.3x | 8.61x | 6.8x |
| PBR | 2.26x | 0.93x | 0.81x | 0.66x | 0.71x | 0.47x | 0.45x | 0.42x |
| PEG | - | 0x | 7.74x | -0.7x | 1.2x | 0.3x | 0.2x | 0.3x |
| Capitalization / Revenue | 0.64x | 0.25x | 0.21x | 0.18x | 0.18x | 0.12x | 0.11x | 0.11x |
| EV / Revenue | 0.55x | 0.21x | 0.18x | 0.25x | 0.24x | 0.16x | 0.14x | 0.11x |
| EV / EBITDA | 19.4x | 6.24x | 5.35x | 5.98x | 5.62x | 4.15x | 3.25x | 2.46x |
| EV / EBIT | 49x | 11.8x | 10.3x | 14.9x | 10.6x | 7.97x | 5.66x | 3.99x |
| EV / FCF | 14.5x | 10.7x | 21.4x | 7.02x | 11.1x | 14x | 7.1x | 5.13x |
| FCF Yield | 6.91% | 9.36% | 4.67% | 14.3% | 8.99% | 7.16% | 14.1% | 19.5% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.37 | 0.77 | 0.79 | 0.51 | 0.61 | 0.8408 | 1.201 | 1.522 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,357 | 1,611 | 1,785 | 1,883 | 2,079 | 2,168 | 2,247 | 2,320 |
| EBITDA 1 | 38.44 | 54.88 | 60.51 | 79 | 87.06 | 84.18 | 95.51 | 107.2 |
| EBIT 1 | 15.26 | 28.97 | 31.37 | 31.66 | 46.2 | 43.86 | 54.76 | 66.16 |
| Net income 1 | 7.402 | 18.33 | 18.81 | 12.55 | 15.36 | 20.76 | 29.51 | 37.49 |
| Net Debt 1 | -118.7 | -57.98 | -53.59 | 135.4 | 119.9 | 96 | 56.62 | 10.28 |
| Reference price 2 | 38.85 | 17.50 | 15.86 | 13.22 | 14.48 | 10.34 | 10.34 | 10.34 |
| Nbr of stocks (in thousands) | 22,291 | 22,881 | 23,806 | 25,510 | 25,506 | 24,506 | - | - |
| Announcement Date | 29/03/22 | 30/03/23 | 27/03/24 | 25/03/25 | 25/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.3x | 0.16x | 4.15x | -.--% | 282M | |
| 37.66x | 13.18x | 27.98x | 0.53% | 1,143B | |
| 39.33x | 6.61x | 18.6x | 1.99% | 647B | |
| 37.45x | 8.4x | 17.37x | 2.4% | 506B | |
| 21.46x | 5.22x | 12.98x | 2.51% | 384B | |
| 103.38x | 5.8x | 24.86x | 2.4% | 350B | |
| 21.99x | 5.69x | 13.69x | 2.94% | 293B | |
| 22.31x | 4.51x | 12.87x | 1.96% | 265B | |
| 28.42x | 7.28x | 13.03x | 2.25% | 242B | |
| -45.78x | 7.1x | 27.53x | 2.07% | 197B | |
| Average | 27.85x | 6.39x | 17.31x | 1.91% | 402.78B | |
| Weighted average by Cap. | 35.27x | 8.35x | 20.48x | 1.8% |
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
- ILM1 Stock
- Valuation Medios AG
Select your edition
All financial news and data tailored to specific country editions
