Valuation Borussia Dortmund GmbH

Equities

Market Closed - Xetra Other stock markets 16:35:09 13/03/2026 GMT			After hours 19:12:48
3.060 ^EUR	+0.16%		3.045	-0.49%

03-12	Transfer Coup: Kellermann Appointed Sporting Director of BVB Women	DP
03-11	'Key Cornerstone': Nmecha stays in Dortmund until 2030	DP

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	337.8	-	-
Change	-	-30.92%	22%	-19.13%	11.33%	-22.14%	-	-
Enterprise Value (EV) ¹	647.9	401.5	490.3	425.9	460.3	388.5	392.8	380.2
Change	-	-38.02%	22.1%	-13.14%	8.08%	-15.59%	1.1%	-3.2%
P/E ratio	-7.87x	-10.8x	48.5x	-	65.5x	-36x	34x	19.1x
PBR	2.46x	1.41x	1.7x	1.19x	1.33x	0.99x	1.04x	1.02x
PEG	-	0.2x	-0x	-	-	0x	-0x	0.2x
Capitalization / Revenue	1.71x	0.86x	1.15x	0.77x	0.82x	0.72x	0.68x	0.66x
EV / Revenue	1.94x	0.88x	1.17x	0.84x	0.87x	0.82x	0.8x	0.75x
EV / EBITDA	16.6x	4.97x	3.98x	2.83x	3.97x	3.81x	3.36x	3.03x
EV / EBIT	-8.99x	-13.8x	29x	9.27x	43.8x	-23.7x	35.4x	17.4x
EV / FCF	-8.55x	-8.72x	-5.25x	-4.59x	-5.21x	55.1x	34x	18.6x
FCF Yield	-11.7%	-11.5%	-19.1%	-21.8%	-19.2%	1.81%	2.94%	5.38%
Dividend per Share ²	-	-	-	0.06	0.06	0.07	0.07	0.0733
Rate of return	-	-	-	1.7%	1.53%	2.29%	2.29%	2.4%
EPS ²	-0.79	-0.33	0.09	-	0.06	-0.085	0.09	0.16
Distribution rate	-	-	-	-	100%	-82.4%	77.8%	45.8%
Net sales ¹	334.2	456.9	418.2	509.1	526	471.6	494	509.4
EBITDA ¹	38.95	80.76	123.2	150.3	115.9	102.1	117.1	125.4
EBIT ¹	-72.09	-29.18	16.91	45.93	10.51	-16.4	11.1	21.83
Net income ¹	-72.81	-35.06	9.55	44.31	6.497	-11.87	8.475	16.73
Net Debt ¹	76.24	6.608	8.466	36.22	26.47	50.77	55.03	42.45
Reference price ²	6.215	3.578	4.365	3.530	3.930	3.060	3.060	3.060
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

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.($)
BORUSSIA DORTMUND GMBH	-35.94x	0.82x	3.8x	2.29%	389M
ATLANTA BRAVES HOLDINGS, INC.	-373.3x	4.1x	32.77x	-.--%	2.77B
JUVENTUS FOOTBALL CLUB S.P.A.	-21.06x	2.45x	10.01x	-.--%	1.01B
LISHENG SPORTS (SHANGHAI) CO.,LTD	55.39x	-	-	-	366M
Average	-93.73x	2.46x	15.53x	0.76%	1.13B
Weighted average by Cap.	-231.09x	3.40x	24.54x	0.21%