|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.340 EUR | +0.45% |
|
-0.30% | +6.37% |
| 12-05 | Kovac sees Hoffenheim as BVB's strongest opponent so far | DP |
| 12-03 | BVB crashes out of DFB Cup after lackluster performance | DP |
Company Valuation: Borussia Dortmund GmbH
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 571.7 | 394.9 | 481.8 | 389.6 | 433.8 | 368.7 | - | - |
| Change | - | -30.92% | 22% | -19.13% | 11.33% | -15.01% | - | - |
| Enterprise Value (EV) 1 | 647.9 | 401.5 | 490.3 | 425.9 | 460.3 | 413.4 | 408.9 | 400.6 |
| Change | - | -38.02% | 22.1% | -13.14% | 8.08% | -10.18% | -1.09% | -2.03% |
| P/E ratio | -7.87x | -10.8x | 48.5x | - | 65.5x | 43.6x | 40.1x | 23.9x |
| PBR | 2.46x | 1.41x | 1.7x | 1.19x | 1.33x | 1.02x | 1.03x | 1.01x |
| PEG | - | 0.2x | -0x | - | - | 1.6x | 4.62x | 0.4x |
| Capitalization / Revenue | 1.71x | 0.86x | 1.15x | 0.77x | 0.82x | 0.76x | 0.74x | 0.72x |
| EV / Revenue | 1.94x | 0.88x | 1.17x | 0.84x | 0.87x | 0.85x | 0.82x | 0.78x |
| EV / EBITDA | 16.6x | 4.97x | 3.98x | 2.83x | 3.97x | 3.47x | 3.38x | 3.1x |
| EV / EBIT | -8.99x | -13.8x | 29x | 9.27x | 43.8x | 37.7x | 28.9x | 18.4x |
| EV / FCF | -8.55x | -8.72x | -5.25x | -4.59x | -5.21x | -28.3x | -16.2x | -24.6x |
| FCF Yield | -11.7% | -11.5% | -19.1% | -21.8% | -19.2% | -3.53% | -6.19% | -4.07% |
| Dividend per Share 2 | - | - | - | 0.06 | 0.06 | 0.07 | 0.0733 | 0.0733 |
| Rate of return | - | - | - | 1.7% | 1.53% | 2.1% | 2.2% | 2.2% |
| EPS 2 | -0.79 | -0.33 | 0.09 | - | 0.06 | 0.0767 | 0.0833 | 0.14 |
| Distribution rate | - | - | - | - | 100% | 91.3% | 88% | 52.4% |
| Net sales 1 | 334.2 | 456.9 | 418.2 | 509.1 | 526 | 488 | 495.7 | 513.4 |
| EBITDA 1 | 38.95 | 80.76 | 123.2 | 150.3 | 115.9 | 119.1 | 121 | 129 |
| EBIT 1 | -72.09 | -29.18 | 16.91 | 45.93 | 10.51 | 10.98 | 14.17 | 21.8 |
| Net income 1 | -72.81 | -35.06 | 9.55 | 44.31 | 6.497 | 8.5 | 9.567 | 15.3 |
| Net Debt 1 | 76.24 | 6.608 | 8.466 | 36.22 | 26.47 | 44.75 | 40.25 | 31.95 |
| Reference price 2 | 6.215 | 3.578 | 4.365 | 3.530 | 3.930 | 3.340 | 3.340 | 3.340 |
| Nbr of stocks (in thousands) | 91,981 | 110,377 | 110,377 | 110,377 | 110,377 | 110,377 | - | - |
| Announcement Date | 20/09/21 | 28/09/22 | 29/09/23 | 11/09/24 | 15/08/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 43.37x | 0.84x | 3.46x | 2.11% | 428M | |
| -139.48x | 4.28x | 32.21x | -.--% | 2.49B | |
| -16.14x | 2.33x | 11.01x | -.--% | 999M | |
| 51.64x | - | - | - | 332M | |
| -1.22x | 3.3x | -9.32x | -.--% | 309M | |
| Average | -12.37x | 2.69x | 9.34x | 0.53% | 910.97M | |
| Weighted average by Cap. | -71.94x | 3.40x | 21.24x | 0.21% |
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
- Equities
- BVB Stock
- Valuation Borussia Dortmund GmbH
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition