Valuation Net-Digital AG

Stocks

Real-time Estimate Tradegate Other stock markets 09:19:24 23/06/2026 BST			5-day change	1st Jan Change
15.02 ^EUR	-2.75%		-9.58%	-13.71%

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	33.06	33.06	-
Change	-	-	-11.71%	0%	-
Enterprise Value (EV) ¹	-	37.45	32.46	33.06	33.06
Change	-	-	-13.32%	1.85%	0%
P/E	-	-	24x	15.1x	10.4x
PBR	-	-	17.2x	-	-
PEG	-	-	-	0.3x	0.2x
Capitalization / Revenue	-	3.42x	1.16x	0.89x	0.72x
EV / Revenue	-	3.42x	1.14x	0.89x	0.72x
EV / EBITDA	-	-	11.4x	7.82x	5.62x
EV / EBIT	-	-	15.6x	10x	6.88x
EV / FCF	-	-	209x	14.3x	9.67x
FCF Yield	-	-	0.48%	7.02%	10.3%
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	15.45	15.45	15.45
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	-	1.14x	11.39x	-	37.84M
MICROSOFT CORPORATION	21.18x	8.13x	13.52x	1%	2,729B
PALANTIR TECHNOLOGIES INC.	88.59x	35.65x	59.58x	-.--%	286B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	131.44x	39.09x	135.77x	0.13%	135B
CADENCE DESIGN SYSTEMS, INC.	86.46x	17.37x	37.75x	-.--%	107B
SYNOPSYS, INC.	171.69x	9.96x	24.62x	-.--%	88.96B
DATADOG, INC.	406.31x	17.07x	68.73x	-.--%	78.8B
SEA LIMITED	29.31x	1.51x	11.75x	-.--%	54.54B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	136.68x	5.11x	25.99x	-.--%	44.48B
ROBLOX CORPORATION	-31.05x	4.13x	19.8x	-.--%	33.84B
Average	115.62x	13.92x	40.89x	0.13%	355.83B
Weighted average by Cap.	46.13x	11.87x	24.29x	0.77%