Valuation Scout24 SE London S.E.

Stocks

Market Closed - London S.E. Other stock markets 16:30:00 09/07/2026 BST			After hours 18:10:55
73.02 ^EUR	+0.31%		73.02	0.00%

07-08	German Shares Fall as US-Iran Tensions Reignite	MT
07-08	Berenberg Ups Scout24 Price Target on AI-driven Growth Outlook; Buy Rating Kept	MT

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	5,091	-	-
Change	-	-29.42%	32.14%	30.8%	-0.9%	-16.85%	-	-
Enterprise Value (EV) ¹	4,769	3,716	4,884	6,360	6,266	5,414	5,458	5,485
Change	-	-22.07%	31.42%	30.22%	-1.47%	-13.6%	0.81%	0.49%
P/E	59.6x	29.5x	26.4x	38.3x	25.8x	19.3x	16.2x	14x
PBR	2.85x	2.56x	3.26x	4.31x	4.14x	3.61x	3.36x	3.16x
PEG	-	0.5x	0.5x	-4.43x	0.5x	1.5x	0.9x	0.9x
Capitalization / Revenue	13x	7.99x	9.28x	10.9x	9.42x	6.68x	6.01x	5.51x
EV / Revenue	12.3x	8.3x	9.59x	11.2x	9.65x	7.1x	6.44x	5.94x
EV / EBITDA	21.4x	14.8x	16.1x	18.3x	15.4x	11.7x	10.4x	9.28x
EV / EBIT	34.6x	17.8x	18.3x	21.1x	17.6x	13.5x	11.9x	10.7x
EV / FCF	45x	28.1x	27.6x	28.5x	23.7x	18.5x	16.4x	14.2x
FCF Yield	2.22%	3.56%	3.62%	3.51%	4.21%	5.41%	6.09%	7.06%
Dividend per Share ²	0.84	0.85	1.2	1.32	1.5	1.726	2.231	2.644
Rate of return	1.37%	1.81%	1.87%	1.55%	1.75%	2.38%	3.08%	3.65%
EPS ²	1.03	1.59	2.43	2.22	3.33	3.756	4.466	5.182
Distribution rate	81.6%	53.5%	49.4%	59.5%	45%	45.9%	50%	51%
Net sales ¹	389	447.5	509.1	566.3	649.6	762.6	847	924
EBITDA ¹	222.8	251.1	303.9	348.1	405.7	462.7	525.9	591.1
EBIT ¹	137.7	208.8	267.6	301	356.1	402.1	460.2	515
Net income ¹	90.5	123.5	178.8	162.1	240	264.6	307.8	355.4
Net Debt ¹	-294.8	142.3	161.3	182.7	144.5	323.8	367.6	394.3
Reference price ²	61.42	46.93	64.16	85.10	85.80	72.50	72.50	72.50
Nbr of stocks (in thousands)	82,447	76,157	73,609	72,590	71,350	70,214	-	-
Announcement Date	01/03/22	28/02/23	28/02/24	27/02/25	26/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TENCENT HOLDINGS LIMITED	16.08x	4.4x	10.24x	1.28%	548B
NETFLIX, INC.	21.05x	6.23x	18.72x	-.--%	318B
UBER TECHNOLOGIES, INC.	24.31x	2.59x	13.37x	-.--%	150B
SK SQUARE CO., LTD.	4.44x	93.96x	3.4x	0.12%	111B
SPOTIFY TECHNOLOGY S.A.	33.23x	4.05x	26.53x	-.--%	99.77B
PROSUS N.V.	11.17x	8.46x	96.74x	0.63%	97.54B
AIRBNB, INC.	28.1x	5.29x	14.93x	-.--%	84.84B
DOORDASH, INC.	74.11x	4.36x	21.28x	-.--%	82.5B
NASPERS LIMITED	7.77x	3.05x	46.76x	0.67%	40.9B
Average	24.47x	14.71x	28.00x	0.3%	170.31B
Weighted average by Cap.	21.45x	11.32x	20.21x	0.53%