|
Market Closed -
Xetra
16:35:06 29/10/2026 GMT
|
After hours 20:04:28 | |||
| 58.80 EUR | +1.38% |
|
58.69 | -0.19% |
| 11:54am | DHL Group : JP Morgan maintains a Buy rating | ZD |
| 12:44am | SHEIN Warns of Delivery Disruptions Amid Mexican Shipping Permit Delays | MT |
Company Valuation: DHL Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 69,241 | 42,394 | 53,030 | 39,183 | 52,402 | 65,127 | - | - |
| Change | - | -38.77% | 25.09% | -26.11% | 33.74% | 24.28% | - | - |
| Enterprise Value (EV) 1 | 85,607 | 58,250 | 70,769 | 58,181 | 73,918 | 88,044 | 88,255 | 88,133 |
| Change | - | -31.96% | 21.49% | -17.79% | 27.05% | 19.11% | 0.24% | -0.14% |
| P/E | 14.1x | 8.12x | 14.8x | 12.1x | 15.4x | 16.3x | 15x | 14x |
| PBR | 3.66x | 1.84x | 2.8x | 2.13x | 2.38x | 2.71x | 2.56x | 2.37x |
| PEG | - | 1.02x | -0.5x | -1.6x | 1.88x | 0.9x | 1.83x | 1.95x |
| Capitalization / Revenue | 0.85x | 0.45x | 0.65x | 0.47x | 0.63x | 0.73x | 0.71x | 0.69x |
| EV / Revenue | 1.05x | 0.62x | 0.87x | 0.69x | 0.89x | 0.99x | 0.97x | 0.93x |
| EV / EBITDA | 7.29x | 4.62x | 6.54x | 5.49x | 6.74x | 7.29x | 7.02x | 6.73x |
| EV / EBIT | 10.7x | 6.9x | 11.2x | 9.88x | 12.1x | 12.4x | 11.9x | 11.3x |
| EV / FCF | 20.9x | 19x | 24.1x | 10.3x | 32.2x | 24.1x | 23.2x | 21.8x |
| FCF Yield | 4.78% | 5.27% | 4.16% | 9.72% | 3.1% | 4.14% | 4.32% | 4.6% |
| Dividend per Share 2 | 1.8 | 1.85 | 1.85 | 1.85 | 1.9 | 2.007 | 2.128 | 2.241 |
| Rate of return | 3.18% | 5.26% | 4.12% | 5.44% | 4.07% | 3.46% | 3.67% | 3.86% |
| EPS 2 | 4.01 | 4.33 | 3.04 | 2.81 | 3.04 | 3.565 | 3.857 | 4.134 |
| Distribution rate | 44.9% | 42.7% | 60.9% | 65.8% | 62.5% | 56.3% | 55.2% | 54.2% |
| Net sales 1 | 81,747 | 94,436 | 81,758 | 84,186 | 82,855 | 88,836 | 91,450 | 94,742 |
| EBITDA 1 | 11,746 | 12,613 | 10,822 | 10,606 | 10,970 | 12,069 | 12,564 | 13,099 |
| EBIT 1 | 7,978 | 8,436 | 6,345 | 5,886 | 6,103 | 7,080 | 7,395 | 7,770 |
| Net income 1 | 5,053 | 5,359 | 3,677 | 3,332 | 3,501 | 4,014 | 4,267 | 4,529 |
| Net Debt 1 | 16,366 | 15,856 | 17,739 | 18,998 | 21,516 | 22,917 | 23,128 | 23,006 |
| Reference price 2 | 56.54 | 35.18 | 44.86 | 33.98 | 46.73 | 58.00 | 58.00 | 58.00 |
| Nbr of stocks (in thousands) | 1,224,639 | 1,205,059 | 1,182,263 | 1,153,116 | 1,121,383 | 1,107,603 | - | - |
| Announcement Date | 09/03/22 | 09/03/23 | 06/03/24 | 06/03/25 | 05/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.27x | 0.98x | 7.22x | 3.46% | 71.6B | |
| 18.01x | 1.19x | 8.72x | 6.21% | 89.86B | |
| 14.84x | 0.9x | 7.92x | 1.9% | 72.09B | |
| 32.1x | 1.35x | 11.67x | 0.5% | 49.54B | |
| 12.56x | 9.2x | 28.8x | 5.45% | 40.71B | |
| 24.81x | 1.17x | 12.52x | 3.12% | 33.26B | |
| 24.97x | 1.87x | 17.82x | 0.8% | 25.63B | |
| 14.48x | 0.42x | 4.14x | 2.87% | 23.82B | |
| 9.98x | 1.39x | 5.14x | 4.22% | 14.73B | |
| 18.82x | 0.73x | 7.91x | -.--% | 10.97B | |
| Average | 18.68x | 1.92x | 11.19x | 2.85% | 43.22B | |
| Weighted average by Cap. | 18.78x | 1.87x | 11.00x | 3.34% |
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
- DHL Stock
- Valuation DHL Group
Select your edition
All financial news and data tailored to specific country editions
