|
Real-time Estimate
Cboe Europe
13:59:09 08/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 62.45 CHF | -1.34% |
|
+1.13% | -2.95% |
| 09-16 | Dormakaba to Buy UK-based Hospitality Technology Company Alliants | MT |
| 09-03 | Swiss Takeover Board Clears Dormakaba's Opting-out Clause for Planned Ownership Restructuring | 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 | 2,633 | - | - |
| Change | - | -3.26% | 14.9% | 57.44% | -28.56% | 21.27% | - | - |
| Enterprise Value (EV) 1 | 2,444 | 2,277 | 2,385 | 3,397 | 2,529 | 2,887 | 2,737 | 2,611 |
| Change | - | -6.86% | 4.75% | 42.43% | -25.55% | 14.17% | -5.2% | -4.62% |
| P/E | 27.6x | 36.9x | 46.1x | 31.3x | 22.7x | 22x | 18.8x | 17.4x |
| PBR | 10x | 6.71x | 7.56x | 10.9x | 6.38x | 5.77x | 4.62x | 3.64x |
| PEG | - | -1.3x | -5.58x | 0x | -26.33x | 0.9x | 1.1x | 2.2x |
| Capitalization / Revenue | 0.63x | 0.59x | 0.68x | 1.06x | 0.78x | 0.9x | 0.87x | 0.83x |
| EV / Revenue | 0.89x | 0.8x | 0.84x | 1.18x | 0.91x | 0.99x | 0.9x | 0.83x |
| EV / EBITDA | 7.15x | 5.92x | 5.72x | 7.63x | 5.63x | 6.05x | 5.35x | 4.82x |
| EV / EBIT | 11.9x | 12x | 14.5x | 11.4x | 8.83x | 8.25x | 6.99x | 6.11x |
| EV / FCF | 47.5x | 12x | 12.7x | 19.2x | 15.5x | 11x | 9.74x | 9.02x |
| FCF Yield | 2.11% | 8.34% | 7.87% | 5.21% | 6.44% | 9.08% | 10.3% | 11.1% |
| 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% | 1.79% | 1.96% | 2.12% |
| EPS 2 | 1.51 | 1.09 | 1 | 2.32 | 2.3 | 2.873 | 3.373 | 3.64 |
| Distribution rate | 76.2% | 87.2% | 80% | 39.7% | 41.3% | 39.4% | 36.9% | 36.8% |
| Net sales 1 | 2,757 | 2,849 | 2,837 | 2,870 | 2,792 | 2,912 | 3,034 | 3,165 |
| EBITDA 1 | 342 | 384.8 | 416.9 | 445 | 449 | 477.1 | 511.9 | 541.3 |
| EBIT 1 | 204.8 | 189 | 165 | 296.7 | 286.5 | 350.1 | 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 | 254.8 | 104.7 | -21.67 |
| Reference price 2 | 41.65 | 40.20 | 46.10 | 72.50 | 52.20 | 63.30 | 63.30 | 63.30 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.04x | 0.99x | 6.05x | 1.79% | 3.16B | |
| 28.6x | 6.4x | 16.58x | 1.45% | 463B | |
| 56.6x | 20.28x | 40.69x | -.--% | 272B | |
| 19.23x | 0.78x | 14.05x | 2.36% | 172B | |
| 26.15x | 8.29x | 20.02x | 0.47% | 142B | |
| 51.66x | 15.62x | 34.49x | -.--% | 101B | |
| 32.44x | 6.33x | 18.36x | 1.08% | 74.2B | |
| 76.98x | 9.94x | 43.96x | -.--% | 63.31B | |
| 44.5x | 2.42x | 15.62x | 1.59% | 59.8B | |
| 27.57x | 6.22x | 20.77x | 1.5% | 53.26B | |
| Average | 38.58x | 7.73x | 23.06x | 1.02% | 140.36B | |
| Weighted average by Cap. | 37.30x | 9.22x | 24.00x | 1% |
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
