|
Real-time Estimate
Tradegate
18:48:25 08/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 22.12 EUR | +0.34% |
|
+0.23% | +44.12% |
| 08-28 | BACKGROUND/Charge as rarely as possible: Caravan industry bets on self-sufficiency | DP |
| 08-28 | Caravan Salon: Motorhome providers hope for strong business | DP |
Company Valuation: SAF-Holland SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 558.3 | 400.2 | 690 | 670.9 | 688.9 | 984.5 | - | - |
| Change | - | -28.33% | 72.43% | -2.76% | 2.68% | 42.9% | - | - |
| Enterprise Value (EV) 1 | 756.4 | 910.7 | 1,140 | 1,144 | 1,194 | 1,408 | 1,345 | 1,296 |
| Change | - | 20.41% | 25.19% | 0.37% | 4.35% | 17.93% | -4.47% | -3.64% |
| P/E | 15.2x | 6.53x | 8.64x | 8.69x | 13.7x | 13.3x | 11.3x | 10.4x |
| PBR | 1.51x | 0.91x | 1.46x | 1.28x | 1.41x | 1.85x | 1.7x | 1.6x |
| PEG | - | 0.1x | 0.3x | -2.55x | -0.4x | 0.3x | 0.7x | 1.15x |
| Capitalization / Revenue | 0.45x | 0.26x | 0.33x | 0.36x | 0.4x | 0.54x | 0.51x | 0.5x |
| EV / Revenue | 0.61x | 0.58x | 0.54x | 0.61x | 0.69x | 0.78x | 0.7x | 0.66x |
| EV / EBITDA | 5.73x | 5.6x | 4.32x | 4.44x | 5.17x | 5.96x | 5.25x | 4.75x |
| EV / EBIT | 8.12x | 7.31x | 5.64x | 6.01x | 7.28x | 8.14x | 7.08x | 6.54x |
| EV / FCF | 50.4x | 7.77x | 8.08x | 7.99x | 11x | 17x | 13.4x | 12.6x |
| FCF Yield | 1.98% | 12.9% | 12.4% | 12.5% | 9.07% | 5.9% | 7.45% | 7.92% |
| Dividend per Share 2 | 0.35 | 0.6 | 0.85 | 0.85 | 0.65 | 0.8537 | 0.9925 | 1.035 |
| Rate of return | 2.85% | 6.81% | 5.59% | 5.75% | 4.25% | 3.87% | 4.5% | 4.69% |
| EPS 2 | 0.81 | 1.35 | 1.76 | 1.7 | 1.12 | 1.663 | 1.949 | 2.126 |
| Distribution rate | 43.2% | 44.4% | 48.3% | 50% | 58% | 51.3% | 50.9% | 48.7% |
| Net sales 1 | 1,247 | 1,565 | 2,106 | 1,877 | 1,734 | 1,811 | 1,917 | 1,978 |
| EBITDA 1 | 132.1 | 162.7 | 264.1 | 258 | 231.1 | 236.2 | 256.4 | 273.1 |
| EBIT 1 | 93.13 | 124.6 | 202.1 | 190.4 | 164 | 173.1 | 189.9 | 198.3 |
| Net income 1 | 36.74 | 61.08 | 79.93 | 77.35 | 50.95 | 75.71 | 88.35 | 95.67 |
| Net Debt 1 | 198 | 510.6 | 450.2 | 473.5 | 505.3 | 423.9 | 360.9 | 312 |
| Reference price 2 | 12.30 | 8.82 | 15.20 | 14.78 | 15.30 | 22.05 | 22.05 | 22.05 |
| Nbr of stocks (in thousands) | 45,394 | 45,394 | 45,394 | 45,394 | 45,028 | 44,647 | - | - |
| Announcement Date | 17/03/22 | 30/03/23 | 14/03/24 | 21/03/25 | 18/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.26x | 0.78x | 5.96x | 3.87% | 1.14B | |
| 8.28x | 1.01x | 5.3x | 4.07% | 3.78B | |
| 12.26x | 0.48x | 2.96x | 3.24% | 2.93B | |
| 53.1x | - | - | 0.21% | 2.58B | |
| 8.43x | 0.31x | 3.16x | 4.24% | 2.08B | |
| 5.08x | 0.76x | 4.48x | 8.86% | 1.08B | |
| Average | 16.73x | 0.67x | 4.37x | 4.08% | 2.26B | |
| Weighted average by Cap. | 17.82x | 0.69x | 4.26x | 3.55% |
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
- SFQ Stock
- Valuation SAF-Holland SE
Select your edition
All financial news and data tailored to specific country editions
