|
Real-time Estimate
Tradegate
13:23:44 03/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 76.60 EUR | +0.59% |
|
-5.72% | -10.72% |
| 09-02 | High energy prices push the Dax into the red | RE |
| 08-19 | European shares muted as mining gains offset Middle East jitters | RE |
Company Valuation: Scout24 SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,064 | 3,574 | 4,723 | 6,177 | 6,122 | 5,275 | - | - |
| Change | - | -29.42% | 32.14% | 30.8% | -0.9% | -13.83% | - | - |
| Enterprise Value (EV) 1 | 4,769 | 3,716 | 4,884 | 6,360 | 6,266 | 5,659 | 5,681 | 5,684 |
| Change | - | -22.07% | 31.42% | 30.22% | -1.47% | -9.7% | 0.4% | 0.05% |
| P/E | 59.6x | 29.5x | 26.4x | 38.3x | 25.8x | 20.5x | 17.2x | 14.4x |
| PBR | 2.85x | 2.56x | 3.26x | 4.31x | 4.14x | 3.93x | 3.66x | 3.46x |
| PEG | - | 0.5x | 0.5x | -4.43x | 0.5x | 1.7x | 0.9x | 0.8x |
| Capitalization / Revenue | 13x | 7.99x | 9.28x | 10.9x | 9.42x | 6.91x | 6.22x | 5.71x |
| EV / Revenue | 12.3x | 8.3x | 9.59x | 11.2x | 9.65x | 7.41x | 6.69x | 6.15x |
| EV / EBITDA | 21.4x | 14.8x | 16.1x | 18.3x | 15.4x | 12.2x | 10.8x | 9.6x |
| EV / EBIT | 34.6x | 17.8x | 18.3x | 21.1x | 17.6x | 14.1x | 12.3x | 11x |
| EV / FCF | 45x | 28.1x | 27.6x | 28.5x | 23.7x | 18.6x | 17.1x | 14.9x |
| FCF Yield | 2.22% | 3.56% | 3.62% | 3.51% | 4.21% | 5.38% | 5.86% | 6.73% |
| Dividend per Share 2 | 0.84 | 0.85 | 1.2 | 1.32 | 1.5 | 1.674 | 2.037 | 2.363 |
| Rate of return | 1.37% | 1.81% | 1.87% | 1.55% | 1.75% | 2.2% | 2.68% | 3.1% |
| EPS 2 | 1.03 | 1.59 | 2.43 | 2.22 | 3.33 | 3.72 | 4.439 | 5.277 |
| Distribution rate | 81.6% | 53.5% | 49.4% | 59.5% | 45% | 45% | 45.9% | 44.8% |
| Net sales 1 | 389 | 447.5 | 509.1 | 566.3 | 649.6 | 763.8 | 848.6 | 924.6 |
| EBITDA 1 | 222.8 | 251.1 | 303.9 | 348.1 | 405.7 | 463 | 526.9 | 592.3 |
| EBIT 1 | 137.7 | 208.8 | 267.6 | 301 | 356.1 | 402.5 | 462.5 | 518 |
| Net income 1 | 90.5 | 123.5 | 178.8 | 162.1 | 240 | 266.6 | 309.3 | 354.4 |
| Net Debt 1 | -294.8 | 142.3 | 161.3 | 182.7 | 144.5 | 383.3 | 406 | 408.9 |
| Reference price 2 | 61.42 | 46.93 | 64.16 | 85.10 | 85.80 | 76.15 | 76.15 | 76.15 |
| Nbr of stocks (in thousands) | 82,447 | 76,157 | 73,609 | 72,590 | 71,350 | 69,277 | - | - |
| Announcement Date | 01/03/22 | 28/02/23 | 28/02/24 | 27/02/25 | 26/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.47x | 7.41x | 12.22x | 2.2% | 6.12B | |
| 15.16x | 4.04x | 9.33x | 1.35% | 503B | |
| 23.08x | 6.82x | 20.5x | -.--% | 344B | |
| 23.22x | 2.73x | 13.91x | -.--% | 156B | |
| 39.52x | 4.65x | 30.75x | -.--% | 115B | |
| 34.62x | 6.83x | 19.21x | -.--% | 108B | |
| 2.64x | 68.64x | 1.91x | 0.16% | 95.28B | |
| 86.71x | 5.22x | 24.89x | -.--% | 98.03B | |
| 10.17x | 7.56x | 90.76x | 0.66% | 90.28B | |
| 8.08x | 3.08x | 63.81x | 0.74% | 35.2B | |
| Average | 26.37x | 11.70x | 28.73x | 0.51% | 155.14B | |
| Weighted average by Cap. | 24.21x | 9.01x | 21.06x | 0.51% |
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
- G24 Stock
- Valuation Scout24 SE
Select your edition
All financial news and data tailored to specific country editions
