|
Real-time Estimate
Tradegate
19:57:45 12/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 28.60 EUR | +5.15% |
|
+9.06% | +68.02% |
| 09-25 | Net digital AG Revises Earnings Guidance for the Full Year 2026 | CI |
| 03-23 | Net Digital AG says co. publishes 2026 forecast with continued growth in revenue and earnings | RE |
Projected Income Statement: Net-Digital AG
| Fiscal Period: December | 2022 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Net sales 1 | 10.7 | 10.96 | 38 | 49.24 | 59.44 |
| Change | - | - | 246.76% | 29.58% | 20.71% |
| EBITDA 1 | - | - | 4.2 | 4.96 | 6.66 |
| Change | - | - | - | 18.1% | 34.27% |
| EBIT 1 | - | - | 3.57 | 4.39 | 6.11 |
| Change | - | - | - | 22.97% | 39.18% |
| Interest Paid | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | - | 0.6 | 2.2 | 3.5 |
| Change | - | - | - | 266.67% | 59.09% |
| Net income 1 | -0.3974 | -1.984 | 2.39 | 2.94 | 4.09 |
| Change | - | - | 220.45% | 23.01% | 39.12% |
| Announcement Date | 28/06/23 | 01/07/25 | - | - | - |
1EUR in Million
Estimates
Forecast Balance Sheet: Net-Digital AG
| Fiscal Period: December | 2022 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | -0.6 | - | - |
| Change | - | - | - | - | - |
| Announcement Date | 28/06/23 | 01/07/25 | - | - | - |
1EUR in Million
Estimates
Cash Flow Forecast: Net-Digital AG
| Fiscal Period: December | 2025 | 2026 | 2027 |
|---|---|---|---|
| CAPEX 1 | 0.02 | - | - |
| Change | - | -100% | - |
| Free Cash Flow (FCF) 1 | 1.37 | 2.32 | 3.42 |
| Change | - | 69.34% | 47.41% |
| Announcement Date | - | - | - |
1EUR in Million
Estimates
Forecast Financial Ratios: Net-Digital AG
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|
Profitability | ||||||
| EBITDA Margin (%) | - | - | - | 11.05% | 10.07% | 11.2% |
| EBIT Margin (%) | - | - | - | 9.39% | 8.92% | 10.28% |
| EBT Margin (%) | - | - | - | 1.58% | 4.47% | 5.89% |
| Net margin (%) | -3.71% | - | -18.11% | 6.29% | 5.97% | 6.88% |
| FCF margin (%) | - | - | - | 3.61% | 4.71% | 5.75% |
| FCF / Net Income (%) | - | - | - | 57.32% | 78.91% | 83.62% |
Profitability | ||||||
| ROA | - | - | - | - | - | - |
| ROE | - | - | - | 19.4% | - | - |
Financial Health | ||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - |
Capital Intensity | ||||||
| CAPEX / Current Assets (%) | - | - | - | 0.05% | - | - |
| CAPEX / EBITDA (%) | - | - | - | 0.48% | - | - |
| CAPEX / FCF (%) | - | - | - | 1.46% | - | - |
Items per share | ||||||
| Cash flow per share 1 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Book Value Per Share 1 | - | - | - | 0.9 | - | - |
| Change | - | - | - | - | - | - |
| EPS 1 | - | - | - | 1.12 | 1.37 | 1.91 |
| Change | - | - | - | - | 22.32% | 39.42% |
| Nbr of stocks (in thousands) | - | - | - | 2,140 | 2,140 | 2,140 |
| Announcement Date | - | - | - | - | - | - |
1EUR
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E | 24.5x | 20x |
| PBR | 30.4x | - |
| EV / Sales | 1.53x | 1.19x |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
27.40EUR
Average target price
36.55EUR
Spread / Average Target
+33.39%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- VRL Stock
- VRL Stock
- Financials Net-Digital AG
Select your edition
All financial news and data tailored to specific country editions
