|
Market Closed -
Xetra
19:35:27 14/09/2026 +04
|
After hours 23:59:13 | |||
| 74.45 EUR | +1.92% |
|
74.75 | +0.40% |
| 09-09 | Stifel Begins Scout24 Coverage with Buy Rating | MT |
| 09-08 | Scout24 SE : Bernstein gives a Buy rating | ZD |
Company Valuation: Scout24 SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,064 | 3,574 | 4,723 | 6,177 | 6,122 | 5,158 | - | - |
| Change | - | -29.42% | 32.14% | 30.8% | -0.9% | -15.75% | - | - |
| Enterprise Value (EV) 1 | 4,769 | 3,716 | 4,884 | 6,360 | 6,266 | 5,546 | 5,537 | 5,531 |
| Change | - | -22.07% | 31.42% | 30.22% | -1.47% | -11.5% | -0.16% | -0.1% |
| P/E | 59.6x | 29.5x | 26.4x | 38.3x | 25.8x | 19.9x | 16.8x | 14x |
| PBR | 2.85x | 2.56x | 3.26x | 4.31x | 4.14x | 3.84x | 3.58x | 3.38x |
| PEG | - | 0.5x | 0.5x | -4.43x | 0.5x | 1.6x | 0.9x | 0.7x |
| Capitalization / Revenue | 13x | 7.99x | 9.28x | 10.9x | 9.42x | 6.75x | 6.07x | 5.57x |
| EV / Revenue | 12.3x | 8.3x | 9.59x | 11.2x | 9.65x | 7.26x | 6.52x | 5.98x |
| EV / EBITDA | 21.4x | 14.8x | 16.1x | 18.3x | 15.4x | 12x | 10.5x | 9.33x |
| EV / EBIT | 34.6x | 17.8x | 18.3x | 21.1x | 17.6x | 13.9x | 12x | 10.7x |
| EV / FCF | 45x | 28.1x | 27.6x | 28.5x | 23.7x | 18.8x | 16.7x | 14.5x |
| FCF Yield | 2.22% | 3.56% | 3.62% | 3.51% | 4.21% | 5.32% | 6% | 6.88% |
| Dividend per Share 2 | 0.84 | 0.85 | 1.2 | 1.32 | 1.5 | 1.693 | 2.048 | 2.388 |
| Rate of return | 1.37% | 1.81% | 1.87% | 1.55% | 1.75% | 2.27% | 2.75% | 3.21% |
| EPS 2 | 1.03 | 1.59 | 2.43 | 2.22 | 3.33 | 3.747 | 4.444 | 5.3 |
| Distribution rate | 81.6% | 53.5% | 49.4% | 59.5% | 45% | 45.2% | 46.1% | 45.1% |
| Net sales 1 | 389 | 447.5 | 509.1 | 566.3 | 649.6 | 764 | 849.1 | 925.7 |
| EBITDA 1 | 222.8 | 251.1 | 303.9 | 348.1 | 405.7 | 462.9 | 526.9 | 592.8 |
| EBIT 1 | 137.7 | 208.8 | 267.6 | 301 | 356.1 | 399.9 | 460.9 | 516.8 |
| Net income 1 | 90.5 | 123.5 | 178.8 | 162.1 | 240 | 265.1 | 308.9 | 354 |
| Net Debt 1 | -294.8 | 142.3 | 161.3 | 182.7 | 144.5 | 388.4 | 379.3 | 373.6 |
| Reference price 2 | 61.42 | 46.93 | 64.16 | 85.10 | 85.80 | 74.45 | 74.45 | 74.45 |
| Nbr of stocks (in thousands) | 82,447 | 76,157 | 73,609 | 72,590 | 71,350 | 69,277 | - | - |
| Announcement Date | 01/03/22 | 28/02/23 | 28/02/24 | 27/02/25 | 26/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.5x | 7.13x | 11.77x | 2.32% | 5.87B | |
| 14.8x | 3.95x | 9.1x | 1.38% | 492B | |
| 21.59x | 6.39x | 19.2x | -.--% | 322B | |
| 21.88x | 2.57x | 13.05x | -.--% | 146B | |
| 37.13x | 4.34x | 28.63x | -.--% | 108B | |
| 2.93x | 78.73x | 2.19x | 0.14% | 107B | |
| 32.04x | 6.29x | 17.66x | -.--% | 100B | |
| 78.06x | 4.63x | 22.05x | -.--% | 87.5B | |
| 10.03x | 7.33x | 88.11x | 0.68% | 87.35B | |
| 7.78x | 2.98x | 61.82x | 0.77% | 33.92B | |
| Average | 24.57x | 12.43x | 27.36x | 0.53% | 149.03B | |
| Weighted average by Cap. | 22.18x | 10.13x | 19.77x | 0.53% |
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
- G24 Stock
- Valuation Scout24 SE
Select your edition
All financial news and data tailored to specific country editions
