Valuation Net-Digital AG

Stocks

Market Closed - Xetra 16:35:16 02/10/2026 BST			5-day change	1st Jan Change
25.80 ^EUR	-1.53%		-11.03%	+47.43%

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

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2024	2025	2026	2027
Market Cap ¹	-	37.45	55.21	55.21	-
Change	-	-	47.43%	0%	-
Enterprise Value (EV) ¹	-	37.45	54.61	55.21	55.21
Change	-	-	45.83%	1.1%	0%
P/E	-	-	40x	25.3x	17.3x
PBR	-	-	28.7x	-	-
PEG	-	-	-	0.4x	0.4x
Capitalization / Revenue	-	3.42x	1.94x	1.49x	1.21x
EV / Revenue	-	3.42x	1.92x	1.49x	1.21x
EV / EBITDA	-	-	19.2x	13.1x	9.39x
EV / EBIT	-	-	26.2x	16.8x	11.5x
EV / FCF	-	-	352x	23.8x	16.1x
FCF Yield	-	-	0.28%	4.2%	6.19%
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	25.80	25.80	25.80
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	-	1.92x	19.16x	-	62.14M
MICROSOFT CORPORATION	26.27x	9.71x	15.87x	0.75%	3,843B
PALANTIR TECHNOLOGIES INC.	121.59x	53.78x	87.57x	-.--%	454B
ORACLE CORPORATION	21.42x	6.06x	10.62x	1.4%	431B
PALO ALTO NETWORKS, INC.	255.85x	22.84x	66.87x	-.--%	330B
CROWDSTRIKE HOLDINGS, INC.	2700.4x	45.28x	148.08x	-.--%	277B
SAP SE	26.03x	5.22x	16.46x	1.46%	239B
SERVICENOW, INC.	86.99x	8.45x	22.61x	-.--%	139B
FORTINET, INC.	58.52x	15.77x	41.53x	-.--%	133B
DATADOG, INC.	495.26x	21.25x	83.97x	-.--%	99.54B
Average	421.37x	19.03x	51.27x	0.4%	594.51B
Weighted average by Cap.	180.55x	15.31x	31.85x	0.65%