|
Delayed
Börse Stuttgart
20:55:02 30/07/2025 BST
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 09-18 | Douglas AG : UBS reiterates its Neutral rating | ZD |
| 09-09 | Douglas AG : Buy rating from Jefferies | ZD |
Company Valuation: Douglas AG
Data adjusted to current consolidation scope
| Fiscal Period: September | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 2,218 | 1,325 | 805.5 | - | - |
| Change | - | -40.29% | -39.19% | - | - |
| Enterprise Value (EV) 1 | 4,505 | 3,590 | 3,074 | 2,991 | 2,915 |
| Change | - | -20.32% | -14.36% | -2.72% | -2.52% |
| P/E | 22.9x | 7.55x | 91.1x | 5.94x | 5.08x |
| PBR | 2.91x | 3.71x | 0.86x | 0.74x | 0.65x |
| PEG | - | 0.1x | -1x | 0x | 0.3x |
| Capitalization / Revenue | 0.5x | 0.29x | 0.18x | 0.17x | 0.17x |
| EV / Revenue | 1.01x | 0.78x | 0.67x | 0.64x | 0.61x |
| EV / EBITDA | 5.57x | 4.67x | 4.5x | 4.21x | 3.96x |
| EV / EBIT | 9.41x | 9.51x | 10.2x | 9.64x | 8.85x |
| EV / FCF | 8.6x | 7.79x | 12.9x | 8.97x | 8.81x |
| FCF Yield | 11.6% | 12.8% | 7.77% | 11.2% | 11.4% |
| Dividend per Share 2 | - | - | - | 0.116 | 0.5918 |
| Rate of return | - | - | - | 1.55% | 7.91% |
| EPS 2 | 0.9 | 1.63 | 0.0821 | 1.26 | 1.473 |
| Distribution rate | - | - | - | 9.21% | 40.2% |
| Net sales 1 | 4,451 | 4,575 | 4,586 | 4,678 | 4,813 |
| EBITDA 1 | 808.6 | 768.4 | 683.7 | 709.9 | 736.3 |
| EBIT 1 | 478.8 | 377.5 | 301.8 | 310.2 | 329.4 |
| Net income 1 | 84 | 175.4 | 3.796 | 126 | 151.3 |
| Net Debt 1 | 2,287 | 2,265 | 2,269 | 2,185 | 2,110 |
| Reference price 2 | 20.600 | 12.300 | 7.480 | 7.480 | 7.480 |
| Nbr of stocks (in thousands) | 107,692 | 107,692 | 107,692 | - | - |
| Announcement Date | 19/12/24 | 18/12/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.45x | 1.17x | 6.49x | 3.6% | 33.18B | |
| 18.83x | 1.73x | 11.55x | -.--% | 23.31B | |
| 16.11x | 2.07x | 10x | 2.47% | 11.45B | |
| 5.54x | 0.82x | 4.76x | 4.91% | 3.32B | |
| 19.16x | 2.59x | 9.83x | 4.56% | 2.32B | |
| 89.43x | 0.67x | 4.47x | -.--% | 901M | |
| 18.49x | 2.6x | 9.11x | -.--% | 652M | |
| 56.93x | 1.43x | 18.82x | -.--% | 568M | |
| 12.84x | 0.63x | 7.98x | 5.58% | 461M | |
| Average | 27.20x | 1.52x | 9.22x | 2.35% | 8.46B | |
| Weighted average by Cap. | 13.97x | 1.51x | 8.69x | 2.32% |
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
- DOU Stock
- DOU Stock
- Valuation Douglas AG
Select your edition
All financial news and data tailored to specific country editions
