|
Real-time Estimate
Cboe Europe
14:57:04 29/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 69.90 CHF | -0.57% |
|
+5.14% | +8.07% |
| 10:30am | 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 | 2,924 | - | - |
| Change | - | -3.26% | 14.9% | 57.44% | -28.56% | 34.68% | - | - |
| Enterprise Value (EV) 1 | 2,444 | 2,277 | 2,385 | 3,397 | 2,529 | 3,182 | 3,022 | 2,902 |
| Change | - | -6.86% | 4.75% | 42.43% | -25.55% | 25.83% | -5.03% | -3.98% |
| P/E | 27.6x | 36.9x | 46.1x | 31.3x | 22.7x | 24.7x | 20.9x | 19.3x |
| PBR | 10x | 6.71x | 7.56x | 10.9x | 6.38x | 6.3x | 5.07x | 4.05x |
| PEG | - | -1.3x | -5.58x | 0x | -26.33x | 1.1x | 1.1x | 2.33x |
| Capitalization / Revenue | 0.63x | 0.59x | 0.68x | 1.06x | 0.78x | 1x | 0.96x | 0.92x |
| EV / Revenue | 0.89x | 0.8x | 0.84x | 1.18x | 0.91x | 1.09x | 0.99x | 0.92x |
| EV / EBITDA | 7.15x | 5.92x | 5.72x | 7.63x | 5.63x | 6.65x | 5.88x | 5.36x |
| EV / EBIT | 11.9x | 12x | 14.5x | 11.4x | 8.83x | 9.3x | 7.72x | 6.79x |
| EV / FCF | 47.5x | 12x | 12.7x | 19.2x | 15.5x | 12.3x | 11.1x | 10x |
| FCF Yield | 2.11% | 8.34% | 7.87% | 5.21% | 6.44% | 8.15% | 8.99% | 9.97% |
| 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% | 1.61% | 1.77% | 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 | 70.30 | 70.30 | 70.30 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 24.75x | 1.09x | 6.65x | 1.61% | 3.52B | |
| 26.87x | 6.02x | 15.59x | 1.54% | 435B | |
| 48.94x | 17.35x | 34.79x | -.--% | 235B | |
| 16.02x | 0.64x | 11.64x | 2.83% | 145B | |
| 20.59x | 6.43x | 15.51x | 0.6% | 112B | |
| 34.98x | 6.78x | 19.65x | 1% | 80B | |
| 42.3x | 12.69x | 28.34x | -.--% | 82.79B | |
| 26.95x | 6.17x | 21.74x | 1.52% | 52.51B | |
| 45.19x | 2.09x | 13.21x | 1.84% | 51.8B | |
| 62.62x | 8.09x | 35.83x | -.--% | 51.51B | |
| Average | 34.92x | 6.74x | 20.29x | 1.09% | 124.91B | |
| Weighted average by Cap. | 32.98x | 7.98x | 20.82x | 1.13% |
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
