|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 72.50 EUR | -0.34% |
|
+0.07% | -15.44% |
| 07-13 | Ionos jumps on BofA buy call, AI laggards back in demand | DP |
| 07-13 | AI worrywarts like Ionos move higher | DP |
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 | 5,108 | - | - |
| Change | - | -29.42% | 32.14% | 30.8% | -0.9% | -16.56% | - | - |
| Enterprise Value (EV) 1 | 4,769 | 3,716 | 4,884 | 6,360 | 6,266 | 5,432 | 5,476 | 5,502 |
| Change | - | -22.07% | 31.42% | 30.22% | -1.47% | -13.32% | 0.81% | 0.49% |
| P/E | 59.6x | 29.5x | 26.4x | 38.3x | 25.8x | 19.4x | 16.3x | 14x |
| PBR | 2.85x | 2.56x | 3.26x | 4.31x | 4.14x | 3.62x | 3.38x | 3.17x |
| PEG | - | 0.5x | 0.5x | -4.43x | 0.5x | 1.5x | 0.9x | 0.9x |
| Capitalization / Revenue | 13x | 7.99x | 9.28x | 10.9x | 9.42x | 6.7x | 6.03x | 5.53x |
| EV / Revenue | 12.3x | 8.3x | 9.59x | 11.2x | 9.65x | 7.12x | 6.46x | 5.95x |
| EV / EBITDA | 21.4x | 14.8x | 16.1x | 18.3x | 15.4x | 11.7x | 10.4x | 9.31x |
| EV / EBIT | 34.6x | 17.8x | 18.3x | 21.1x | 17.6x | 13.5x | 11.9x | 10.7x |
| EV / FCF | 45x | 28.1x | 27.6x | 28.5x | 23.7x | 18.5x | 16.5x | 14.2x |
| FCF Yield | 2.22% | 3.56% | 3.62% | 3.51% | 4.21% | 5.39% | 6.07% | 7.03% |
| Dividend per Share 2 | 0.84 | 0.85 | 1.2 | 1.32 | 1.5 | 1.726 | 2.232 | 2.644 |
| Rate of return | 1.37% | 1.81% | 1.87% | 1.55% | 1.75% | 2.37% | 3.07% | 3.63% |
| EPS 2 | 1.03 | 1.59 | 2.43 | 2.22 | 3.33 | 3.756 | 4.468 | 5.182 |
| Distribution rate | 81.6% | 53.5% | 49.4% | 59.5% | 45% | 45.9% | 50% | 51% |
| Net sales 1 | 389 | 447.5 | 509.1 | 566.3 | 649.6 | 762.6 | 847.2 | 924 |
| EBITDA 1 | 222.8 | 251.1 | 303.9 | 348.1 | 405.7 | 462.8 | 526.2 | 591.1 |
| EBIT 1 | 137.7 | 208.8 | 267.6 | 301 | 356.1 | 402.1 | 460.4 | 515 |
| Net income 1 | 90.5 | 123.5 | 178.8 | 162.1 | 240 | 264.7 | 308 | 355.4 |
| Net Debt 1 | -294.8 | 142.3 | 161.3 | 182.7 | 144.5 | 323.8 | 367.6 | 394.3 |
| Reference price 2 | 61.42 | 46.93 | 64.16 | 85.10 | 85.80 | 72.75 | 72.75 | 72.75 |
| Nbr of stocks (in thousands) | 82,447 | 76,157 | 73,609 | 72,590 | 71,350 | 70,214 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 19.37x | 7.12x | 11.74x | 2.37% | 5.85B | |
| 15.35x | 4.19x | 9.78x | 1.34% | 523B | |
| 20.48x | 6.06x | 18.2x | -.--% | 310B | |
| 23.75x | 2.54x | 13.09x | -.--% | 147B | |
| 4.16x | 86.49x | 3.13x | 0.13% | 105B | |
| 32.83x | 3.99x | 26.27x | -.--% | 98.92B | |
| 10.84x | 8.22x | 93.58x | 0.65% | 94.97B | |
| 28.81x | 5.47x | 15.44x | -.--% | 86.97B | |
| 73.67x | 4.32x | 21.11x | -.--% | 81.82B | |
| 7.81x | 2.92x | 44.77x | 0.7% | 39.17B | |
| Average | 23.71x | 13.13x | 25.71x | 0.52% | 149.19B | |
| Weighted average by Cap. | 21.13x | 10.53x | 19.69x | 0.55% |
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
- G24 Stock
- Valuation Scout24 SE
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
