Valuation Delivery Hero SE

Equities

Real-time Estimate Tradegate Other stock markets 13:46:54 12/09/2024 BST			5-day change	1st Jan Change
27.66 ^EUR	+2.84%		-3.35%	+10.60%

02:24pm	DELIVERY HERO : Buy rating from UBS	ZD
12:05pm	Bernstein rates Delivery Hero at 'Outperform' - Target 59 euros	DP

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	13,314	25,311	24,589	11,521	6,545	7,655	-	-
Change	-	90.1%	-2.85%	-53.14%	-43.19%	16.96%	-	-
Enterprise Value (EV) ¹	12,615	22,389	26,299	14,284	10,019	11,198	10,770	10,258
Change	-	77.48%	17.47%	-45.69%	-29.86%	11.76%	-3.82%	-4.76%
P/E ratio	57.8x	-18.1x	-21.9x	-3.99x	-2.92x	-9.69x	-26.5x	146x
PBR	7.11x	21.7x	4.4x	3.08x	4.08x	4.36x	4.61x	3.88x
PEG	-	0x	0.6x	-0x	0.1x	0.1x	0.4x	-1x
Capitalization / Revenue	9.15x	10.2x	4.2x	1.34x	0.66x	0.65x	0.58x	0.53x
EV / Revenue	8.67x	9.06x	4.49x	1.67x	1.01x	0.95x	0.82x	0.71x
EV / EBITDA	-29.3x	-39.4x	-33.1x	-30.6x	39.5x	14.9x	9.04x	6.64x
EV / EBIT	-23.9x	-31.2x	-22.6x	-11.1x	-26.8x	51.3x	17.2x	11.2x
EV / FCF	-29.1x	-32x	-22.6x	-15.2x	-35.8x	-327x	25.6x	13.6x
FCF Yield	-3.44%	-3.12%	-4.42%	-6.59%	-2.8%	-0.31%	3.91%	7.37%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.22	-7	-4.47	-11.21	-8.57	-2.776	-1.015	0.1846
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,456	2,472	5,856	8,577	9,942	11,761	13,133	14,525
EBITDA ¹	-430.9	-567.7	-795.6	-467.2	253.6	751.9	1,191	1,544
EBIT ¹	-528.1	-718.4	-1,164	-1,282	-373.4	218.3	626	917
Net income ¹	231.4	-1,403	-1,096	-2,990	-2,298	-709.9	-283.8	101
Net Debt ¹	-699.4	-2,922	1,711	2,763	3,474	3,543	3,115	2,603
Reference price ²	70.56	127.00	98.00	44.78	25.01	26.90	26.90	26.90
Nbr of stocks (in thousands)	188,697	199,300	250,904	257,286	261,696	284,579	-	-
Announcement Date	28/04/20	28/04/21	28/04/22	26/04/23	25/04/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
DELIVERY HERO SE	-9.69x	0.95x	14.89x	-.--%	8.43B
TENCENT HOLDINGS LIMITED	18.21x	4.52x	11.15x	+1.24%	438B
NETFLIX, INC.	35.77x	7.74x	28.19x	-.--%	292B
UBER TECHNOLOGIES, INC.	66.79x	3.47x	23.45x	-.--%	147B
PROSUS N.V.	12.3x	16.03x	331.95x	+0.31%	86.21B
AIRBNB, INC.	28.05x	5.85x	16.51x	-.--%	73.34B
SPOTIFY TECHNOLOGY S.A.	51.53x	3.63x	41.15x	-.--%	67.6B
DOORDASH, INC.	2466.24x	4.59x	26.27x	-.--%	53.51B
NASPERS LIMITED	6.76x	4.3x	97.92x	+0.46%	33.8B
COSTAR GROUP, INC.	275.98x	10.53x	143.12x	-.--%	32.63B
Average	295.19x	6.16x	73.46x	+0.20%	123.28B
Weighted average by Cap.	142.75x	6.12x	47.61x	+0.47%