Valuation Scout24 SE London S.E.

Stocks

Market Closed - London S.E. Other stock markets 19:30:00 19/06/2026 +04			5-day change	1st Jan Change
75.68 ^EUR	-1.21%		+2.36%	-11.75%

06-17	Scout24 SE Approves Dividend for the Year 2025	CI
06-16	SCOUT24 : JP Morgan reiterates its Buy rating	ZD

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	5,280	-	-
Change	-	-29.42%	32.14%	30.8%	-0.9%	-13.75%	-	-
Enterprise Value (EV) ¹	4,769	3,716	4,884	6,360	6,266	5,604	5,648	5,676
Change	-	-22.07%	31.42%	30.22%	-1.47%	-10.57%	0.78%	0.49%
P/E	59.6x	29.5x	26.4x	38.3x	25.8x	20x	16.9x	14.5x
PBR	2.85x	2.56x	3.26x	4.31x	4.14x	3.74x	3.49x	3.28x
PEG	-	0.5x	0.5x	-4.43x	0.5x	1.6x	0.9x	0.9x
Capitalization / Revenue	13x	7.99x	9.28x	10.9x	9.42x	6.93x	6.24x	5.73x
EV / Revenue	12.3x	8.3x	9.59x	11.2x	9.65x	7.36x	6.68x	6.16x
EV / EBITDA	21.4x	14.8x	16.1x	18.3x	15.4x	12.1x	10.8x	9.63x
EV / EBIT	34.6x	17.8x	18.3x	21.1x	17.6x	14x	12.3x	11x
EV / FCF	45x	28.1x	27.6x	28.5x	23.7x	19.2x	17x	14.7x
FCF Yield	2.22%	3.56%	3.62%	3.51%	4.21%	5.22%	5.87%	6.79%
Dividend per Share ²	0.84	0.85	1.2	1.32	1.5	1.726	2.054	2.642
Rate of return	1.37%	1.81%	1.87%	1.55%	1.75%	2.29%	2.73%	3.51%
EPS ²	1.03	1.59	2.43	2.22	3.33	3.752	4.461	5.169
Distribution rate	81.6%	53.5%	49.4%	59.5%	45%	46%	46%	51.1%
Net sales ¹	389	447.5	509.1	566.3	649.6	761.8	846	922.1
EBITDA ¹	222.8	251.1	303.9	348.1	405.7	462.3	525.2	589.2
EBIT ¹	137.7	208.8	267.6	301	356.1	401.7	459.7	513.7
Net income ¹	90.5	123.5	178.8	162.1	240	264.3	307.3	354
Net Debt ¹	-294.8	142.3	161.3	182.7	144.5	324.1	368.1	395.5
Reference price ²	61.42	46.93	64.16	85.10	85.80	75.20	75.20	75.20
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TENCENT HOLDINGS LIMITED	14.69x	4.02x	9.36x	1.4%	506B
NETFLIX, INC.	21.54x	6.37x	19.11x	-.--%	326B
SK SQUARE CO., LTD.	6.6x	141.95x	5.24x	0.09%	153B
UBER TECHNOLOGIES, INC.	23.61x	2.52x	13.02x	-.--%	146B
PROSUS N.V.	9.97x	12.07x	120.14x	0.44%	101B
SPOTIFY TECHNOLOGY S.A.	31.87x	3.86x	25.12x	-.--%	96.25B
AIRBNB, INC.	28.02x	5.27x	14.87x	-.--%	84.52B
DOORDASH, INC.	67.87x	3.99x	19.48x	-.--%	75.58B
NASPERS LIMITED	8.83x	3.96x	44.38x	0.53%	38.09B
Average	23.67x	20.45x	30.08x	0.27%	169.6B
Weighted average by Cap.	20.19x	18.81x	21.39x	0.52%