Valuation Net-Digital AG

Stocks

Market Closed - Xetra Other stock markets 16:35:34 19/06/2026 BST			5-day change	1st Jan Change
15.65 ^EUR	-3.40%		-6.01%	-10.57%

03-23	Net Digital AG says co. publishes 2026 forecast with continued growth in revenue and earnings	RE
03-23	Net Digital AG Provides Earnings Guidance for Financial Year 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2024	2025	2026	2027
Market Cap ¹	-	37.45	33.49	33.49	-
Change	-	-	-10.57%	0%	-
Enterprise Value (EV) ¹	-	37.45	32.89	33.49	33.49
Change	-	-	-12.17%	1.82%	0%
P/E	-	-	24.3x	15.3x	10.5x
PBR	-	-	17.4x	-	-
PEG	-	-	-	0.3x	0.2x
Capitalization / Revenue	-	3.42x	1.18x	0.91x	0.73x
EV / Revenue	-	3.42x	1.15x	0.91x	0.73x
EV / EBITDA	-	-	11.5x	7.92x	5.7x
EV / EBIT	-	-	15.8x	10.2x	6.97x
EV / FCF	-	-	212x	14.4x	9.79x
FCF Yield	-	-	0.47%	6.93%	10.2%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-	-	0.645	1.02	1.49
Distribution rate	-	-	-	-	-
Net sales ¹	10.7	10.96	28.5	36.97	45.77
EBITDA ¹	-	-	2.85	4.23	5.88
EBIT ¹	-	-	2.085	3.295	4.805
Net income ¹	-0.3974	-1.984	1.395	2.17	3.195
Net Debt ¹	-	-	-0.6	-	-
Reference price ²	4.64	17.50	15.65	15.65	15.65
Nbr of stocks (in thousands)	-	2,140	2,140	2,140	-
Announcement Date	28/06/23	01/07/25	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NET-DIGITAL AG	-	1.15x	11.54x	-	38.41M
MICROSOFT CORPORATION	21.88x	8.41x	13.98x	0.97%	2,818B
PALANTIR TECHNOLOGIES INC.	95.24x	38.43x	64.23x	-.--%	308B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	139.58x	41.52x	140.49x	0.13%	140B
CADENCE DESIGN SYSTEMS, INC.	86.09x	17.3x	37.59x	-.--%	107B
SYNOPSYS, INC.	168.33x	9.78x	24.17x	-.--%	87.22B
DATADOG, INC.	409.3x	17.2x	69.27x	-.--%	79.38B
SEA LIMITED	30.04x	1.55x	12.1x	-.--%	55.91B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	136.52x	5.1x	25.96x	-.--%	44.43B
ROBLOX CORPORATION	-33.85x	4.54x	21.75x	-.--%	36.89B
Average	117.01x	14.50x	42.11x	0.12%	367.7B
Weighted average by Cap.	47.16x	12.48x	25.32x	0.75%