|
Real-time Estimate
Tradegate
14:02:49 15/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 7.595 EUR | -0.46% |
|
-4.29% | -39.28% |
| 09-09 | Douglas AG : Buy rating from Jefferies | ZD |
| 08-14 | Douglas Extends Its Decline in Frankfurt, Goldman Downgrades to Sell |  |
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 | 821.7 | - | - |
| Change | - | -40.29% | -37.97% | - | - |
| Enterprise Value (EV) 1 | 4,505 | 3,590 | 3,090 | 3,007 | 2,931 |
| Change | - | -20.32% | -13.91% | -2.7% | -2.51% |
| P/E | 22.9x | 7.55x | 93x | 6.06x | 5.18x |
| PBR | 2.91x | 3.71x | 0.87x | 0.75x | 0.67x |
| PEG | - | 0.1x | -1x | 0x | 0.3x |
| Capitalization / Revenue | 0.5x | 0.29x | 0.18x | 0.18x | 0.17x |
| EV / Revenue | 1.01x | 0.78x | 0.67x | 0.64x | 0.61x |
| EV / EBITDA | 5.57x | 4.67x | 4.52x | 4.24x | 3.98x |
| EV / EBIT | 9.41x | 9.51x | 11.3x | 9.69x | 8.9x |
| EV / FCF | 8.6x | 7.79x | 12.9x | 9.02x | 8.86x |
| FCF Yield | 11.6% | 12.8% | 7.73% | 11.1% | 11.3% |
| Dividend per Share 2 | - | - | - | 0.116 | 0.5918 |
| Rate of return | - | - | - | 1.52% | 7.76% |
| 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 | 274.5 | 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 | 7.630 | 7.630 | 7.630 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 92.96x | 0.67x | 4.52x | -.--% | 948M | |
| 7.59x | 1.18x | 6.59x | 3.53% | 33.82B | |
| 18.95x | 1.74x | 11.63x | -.--% | 23.46B | |
| 15.74x | 2.03x | 9.79x | 2.52% | 11.37B | |
| 6.03x | 0.86x | 5x | 4.51% | 3.61B | |
| 20.15x | 2.72x | 10.35x | 4.32% | 2.44B | |
| 59.73x | 1.52x | 19.96x | -.--% | 595M | |
| 15.9x | 1.85x | 6.93x | -.--% | 508M | |
| 12.01x | 0.59x | 7.42x | 5.74% | 431M | |
| Average | 27.67x | 1.46x | 9.13x | 2.29% | 8.58B | |
| Weighted average by Cap. | 14.10x | 1.51x | 8.72x | 2.3% |
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
- Valuation Douglas AG
Select your edition
All financial news and data tailored to specific country editions
