|
Real-time Estimate
Tradegate
11:49:34 23/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 10.75 EUR | -0.65% |
|
+4.42% | +56.94% |
Company Valuation: MLP SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 936.8 | 561.7 | 605.7 | 670 | 753.7 | 1,180 | - | - |
| Change | - | -40.04% | 7.83% | 10.61% | 12.49% | 56.63% | - | - |
| Enterprise Value (EV) 1 | -441 | -399.5 | -448.2 | -480.3 | 674.8 | 3,227 | 3,163 | 3,072 |
| Change | - | 9.41% | -12.2% | -7.17% | 240.49% | 378.26% | -1.98% | -2.88% |
| P/E | 15x | 10.9x | 12.6x | 9.73x | 13.6x | 15.2x | 13.6x | 11.7x |
| PBR | 1.89x | 1.07x | 1.14x | 1.17x | 1.29x | 1.9x | 1.78x | 1.66x |
| PEG | - | -0.6x | -1.97x | 0.2x | -0.7x | 0.4x | 1.1x | 0.7x |
| Capitalization / Revenue | 1x | 0.59x | 0.62x | 0.63x | 0.7x | 1.03x | 0.97x | 0.9x |
| EV / Revenue | -0.47x | -0.42x | -0.46x | -0.45x | 0.63x | 2.82x | 2.59x | 2.35x |
| EV / EBITDA | -3.47x | -3.61x | -4.21x | -3.84x | 4.91x | 21.6x | 19.2x | 16.4x |
| EV / EBIT | -4.56x | -5.28x | -6.34x | -5.06x | 6.95x | 27.5x | 24.6x | 20.8x |
| EV / FCF | -0.82x | 1.27x | -4.48x | -3.49x | -40.6x | 73.6x | 37.1x | 32.9x |
| FCF Yield | -122% | 78.8% | -22.3% | -28.7% | -2.47% | 1.36% | 2.69% | 3.04% |
| Dividend per Share 2 | 0.3 | 0.3 | 0.3 | 0.36 | 0.36 | 0.404 | 0.44 | 0.5375 |
| Rate of return | 3.5% | 5.84% | 5.42% | 5.87% | 5.2% | 3.73% | 4.07% | 4.97% |
| EPS 2 | 0.57 | 0.47 | 0.44 | 0.63 | 0.51 | 0.7136 | 0.7985 | 0.928 |
| Distribution rate | 52.6% | 63.8% | 68.2% | 57.1% | 70.6% | 56.6% | 55.1% | 57.9% |
| Net sales 1 | 934.5 | 949.1 | 973.5 | 1,067 | 1,080 | 1,146 | 1,219 | 1,309 |
| EBITDA 1 | 127.2 | 110.6 | 106.5 | 125 | 137.3 | 149.6 | 165 | 186.9 |
| EBIT 1 | 96.8 | 75.6 | 70.7 | 95 | 97.1 | 117.4 | 128.7 | 147.5 |
| Net income 1 | 62.8 | 48.6 | 44.1 | 69.3 | 55.63 | 77.8 | 87.35 | 100.4 |
| Net Debt 1 | -1,378 | -961.2 | -1,054 | -1,150 | -78.86 | 2,047 | 1,983 | 1,892 |
| Reference price 2 | 8.57 | 5.14 | 5.54 | 6.13 | 6.92 | 10.82 | 10.82 | 10.82 |
| Nbr of stocks (in thousands) | 109,314 | 109,288 | 109,333 | 109,298 | 108,913 | 109,100 | - | - |
| Announcement Date | 10/03/22 | 09/03/23 | 07/03/24 | 10/03/25 | 12/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.16x | 2.82x | 21.58x | 3.73% | 1.32B | |
| 18.6x | 3.53x | 9.64x | 2.98% | 64.44B | |
| 7.71x | - | - | 3.4% | 40.16B | |
| 16.27x | - | - | 2.1% | 15.03B | |
| 6.66x | 0.89x | - | 4.13% | 12.19B | |
| 12.33x | 0.84x | - | 1.94% | 8.92B | |
| 7.55x | - | - | 7.04% | 6.6B | |
| 19.24x | 24.03x | 75.12x | 2.46% | 4.16B | |
| -75.32x | 2.58x | 13.73x | 1.52% | 4.02B | |
| Average | 3.13x | 5.78x | 30.02x | 3.26% | 17.43B | |
| Weighted average by Cap. | 11.42x | 3.78x | 13.76x | 3.16% |
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
- MLP Stock
- Valuation MLP SE
Select your edition
All financial news and data tailored to specific country editions
