|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.10 EUR | -1.05% |
|
+0.71% | +0.35% |
| 05-07 | Masterflex SE Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| 05-06 | Masterflex SE Provides Earnings Guidance for the Financial Year 2026 | CI |
Company Valuation: Masterflex SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 62.13 | 79.26 | 80.41 | 90.22 | 136.6 | 137.1 | - | - |
| Change | - | 27.55% | 1.46% | 12.2% | 51.39% | 0.35% | - | - |
| Enterprise Value (EV) 1 | 78.05 | 96.1 | 93.51 | 99.17 | 139.3 | 136.4 | 129 | 119.2 |
| Change | - | 23.12% | -2.69% | 6.05% | 40.45% | -2.1% | -5.43% | -7.6% |
| P/E Ratio | 19x | 10.2x | 10.1x | 10.9x | 15.6x | 14.3x | 11x | 9.69x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0x | 4.09x | 3.02x | 2.68x | 1.45x | 0.4x | 0.7x |
| Capitalization / Revenue | 0.79x | 0.79x | 0.8x | 0.92x | 1.33x | 1.28x | 1.15x | 1.06x |
| EV / Revenue | 0.99x | 0.96x | 0.92x | 1.01x | 1.36x | 1.28x | 1.08x | 0.93x |
| EV / EBITDA | 7.32x | 5.85x | 5.23x | 5.46x | 7.14x | 6.92x | 5.51x | 4.54x |
| EV / EBIT | 13.5x | 8.43x | 7.43x | 7.8x | 9.98x | 9.67x | 7.25x | 5.91x |
| EV / FCF | 23.3x | 22.6x | 12.8x | 9.77x | 13.2x | 18.7x | 11.8x | 9.24x |
| FCF Yield | 4.29% | 4.42% | 7.82% | 10.2% | 7.58% | 5.35% | 8.49% | 10.8% |
| Dividend per Share 2 | 0.12 | 0.2 | 0.25 | 0.27 | 0.3 | 0.35 | 0.4 | 0.45 |
| Rate of return | 1.86% | 2.43% | 2.99% | 2.88% | 2.11% | 2.46% | 2.81% | 3.16% |
| EPS 2 | 0.34 | 0.81 | 0.83 | 0.86 | 0.91 | 1 | 1.29 | 1.47 |
| Distribution rate | 35.3% | 24.7% | 30.1% | 31.4% | 33% | 35% | 31% | 30.6% |
| Net sales 1 | 79.07 | 100.3 | 101.1 | 98.07 | 102.6 | 106.8 | 119 | 128.8 |
| EBITDA 1 | 10.67 | 16.44 | 17.87 | 18.16 | 19.51 | 19.7 | 23.4 | 26.25 |
| EBIT 1 | 5.764 | 11.4 | 12.58 | 12.71 | 13.96 | 14.1 | 17.8 | 20.15 |
| Net income 1 | 3.282 | 7.777 | 7.993 | 8.23 | 8.713 | 9.7 | 12.5 | 14.2 |
| Net Debt 1 | 15.92 | 16.84 | 13.1 | 8.95 | 2.7 | -0.7 | -8.1 | -17.9 |
| Reference price 2 | 6.46 | 8.24 | 8.36 | 9.38 | 14.20 | 14.25 | 14.25 | 14.25 |
| Nbr of stocks (in thousands) | 9,618 | 9,618 | 9,618 | 9,618 | 9,618 | 9,618 | - | - |
| Announcement Date | 31/03/22 | 31/03/23 | 26/03/24 | 28/03/25 | 31/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E Ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.25x | 1.28x | 6.92x | 2.46% | 158M | |
| 33.16x | 5.72x | 21.25x | 0.82% | 114B | |
| 39.34x | 6.7x | 25.08x | 1.55% | 39.41B | |
| 24.1x | 3.53x | 15.2x | 0.97% | 29.43B | |
| 30.37x | 3.93x | 14.52x | 0.12% | 28.65B | |
| 19x | 1.56x | 11.52x | 2.55% | 26.94B | |
| 23.93x | 2.87x | 12.52x | 1.58% | 25.92B | |
| 24.49x | 3.94x | 14.09x | 1.63% | 24.36B | |
| 48.46x | 11.54x | 36.68x | 0.78% | 24.24B | |
| Average | 28.57x | 4.56x | 17.53x | 1.38% | 34.77B | |
| Weighted average by Cap. | 31.35x | 5.19x | 19.62x | 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
- MZX Stock
- Valuation Masterflex SE
Select your edition
All financial news and data tailored to specific country editions
