|
Market Closed -
Swiss Exchange
16:30:30 30/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 70.00 CHF | +0.86% |
|
+3.55% | +8.70% |
| 10-29 | Dormakaba: Model revision following 1Q26/27 trading update |  |
| 10-28 | Swiss Market Index Retreats; UBS, Sandoz Shares Fall Post-earnings | MT |
Company Valuation: dormakaba Holding AG
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,736 | 1,680 | 1,930 | 3,038 | 2,171 | 2,911 | - | - |
| Change | - | -3.26% | 14.9% | 57.44% | -28.56% | 34.1% | - | - |
| Enterprise Value (EV) 1 | 2,444 | 2,277 | 2,385 | 3,397 | 2,529 | 3,170 | 3,010 | 2,890 |
| Change | - | -6.86% | 4.75% | 42.43% | -25.55% | 25.34% | -5.05% | -3.99% |
| P/E | 27.6x | 36.9x | 46.1x | 31.3x | 22.7x | 24.6x | 20.8x | 19.2x |
| PBR | 10x | 6.71x | 7.56x | 10.9x | 6.38x | 6.27x | 5.05x | 4.03x |
| PEG | - | -1.3x | -5.58x | 0x | -26.33x | 1x | 1.1x | 2.31x |
| Capitalization / Revenue | 0.63x | 0.59x | 0.68x | 1.06x | 0.78x | 0.99x | 0.95x | 0.92x |
| EV / Revenue | 0.89x | 0.8x | 0.84x | 1.18x | 0.91x | 1.08x | 0.99x | 0.91x |
| EV / EBITDA | 7.15x | 5.92x | 5.72x | 7.63x | 5.63x | 6.62x | 5.86x | 5.34x |
| EV / EBIT | 11.9x | 12x | 14.5x | 11.4x | 8.83x | 9.27x | 7.68x | 6.76x |
| EV / FCF | 47.5x | 12x | 12.7x | 19.2x | 15.5x | 12.2x | 11.1x | 9.98x |
| FCF Yield | 2.11% | 8.34% | 7.87% | 5.21% | 6.44% | 8.18% | 9.02% | 10% |
| Dividend per Share 2 | 1.15 | 0.95 | 0.8 | 0.92 | 0.95 | 1.131 | 1.244 | 1.34 |
| Rate of return | 2.76% | 2.36% | 1.74% | 1.27% | 1.82% | 1.62% | 1.78% | 1.91% |
| EPS 2 | 1.51 | 1.09 | 1 | 2.32 | 2.3 | 2.84 | 3.361 | 3.64 |
| Distribution rate | 76.2% | 87.2% | 80% | 39.7% | 41.3% | 39.8% | 37% | 36.8% |
| Net sales 1 | 2,757 | 2,849 | 2,837 | 2,870 | 2,792 | 2,929 | 3,051 | 3,165 |
| EBITDA 1 | 342 | 384.8 | 416.9 | 445 | 449 | 478.6 | 513.8 | 541.3 |
| EBIT 1 | 204.8 | 189 | 165 | 296.7 | 286.5 | 342 | 391.7 | 427.3 |
| Net income 1 | 63.2 | 45.7 | 42.2 | 97.9 | 97 | 118.7 | 139.7 | 152.4 |
| Net Debt 1 | 708.1 | 596.9 | 454.8 | 358.2 | 358.1 | 258.5 | 98.54 | -21.67 |
| Reference price 2 | 41.65 | 40.20 | 46.10 | 72.50 | 52.20 | 70.00 | 70.00 | 70.00 |
| Nbr of stocks (in thousands) | 41,688 | 41,784 | 41,864 | 41,910 | 41,587 | 41,589 | - | - |
| Announcement Date | 01/09/22 | 01/09/23 | 02/09/24 | 02/09/25 | 31/08/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.64x | 1.08x | 6.62x | 1.62% | 3.53B | |
| 25.46x | 5.7x | 14.76x | 1.63% | 411B | |
| 44.26x | 15.58x | 31.23x | -.--% | 213B | |
| 15.43x | 0.59x | 10.48x | 3.03% | 134B | |
| 18.73x | 5.96x | 14.32x | 0.72% | 98.06B | |
| 35.57x | 6.88x | 19.95x | 0.98% | 81.35B | |
| 39.35x | 11.65x | 25.98x | -.--% | 76.15B | |
| 26.33x | 6.23x | 19.69x | 1.51% | 52.54B | |
| 42.62x | 1.97x | 12.41x | 1.95% | 48.94B | |
| 17.04x | 2.71x | 11.33x | 4.17% | 47.57B | |
| Average | 28.94x | 5.84x | 16.68x | 1.56% | 116.67B | |
| Weighted average by Cap. | 29.20x | 7.14x | 18.29x | 1.38% |
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
- DOKA Stock
- Valuation dormakaba Holding AG
Select your edition
All financial news and data tailored to specific country editions
