Company Valuation: Strabag SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,760 4,012 4,248 4,670 9,351 11,752 - -
Change - 6.68% 5.88% 9.94% 100.24% 25.68% - -
Enterprise Value (EV) 1 1,724 2,084 1,604 1,765 5,833 8,733 8,492 8,214
Change - 20.88% -23.01% 10% 230.5% 49.73% -2.77% -3.27%
P/E 6.42x 8.5x 6.57x 5.37x 10.2x 13.4x 12.7x 11.8x
PBR 0.93x 1x 0.94x 0.89x 1.65x 1.91x 1.75x 1.6x
PEG - -0.4x 0.2x 0.3x 1.27x -3.33x 2.28x 1.73x
Capitalization / Revenue 0.25x 0.24x 0.24x 0.27x 0.5x 0.56x 0.52x 0.49x
EV / Revenue 0.11x 0.12x 0.09x 0.1x 0.31x 0.42x 0.38x 0.34x
EV / EBITDA 1.19x 1.66x 1.13x 1.07x 3.1x 4.48x 4.06x 3.67x
EV / EBIT 1.92x 2.95x 1.82x 1.66x 4.68x 7.02x 6.38x 5.74x
EV / FCF - - - - - - 13,647,712x 12,492,102x
FCF Yield - - - - - - 0% 0%
Dividend per Share 2 2 2 2.2 2.5 2.9 3.1 3.2 3.35
Rate of return 5.46% 5.12% 5.31% 6.33% 3.58% 3.05% 3.14% 3.29%
EPS 2 5.71 4.6 6.3 7.35 7.94 7.62 8.044 8.593
Distribution rate 35% 43.5% 34.9% 34% 36.5% 40.7% 39.8% 39%
Net sales 1 15,299 17,026 17,667 17,422 18,714 20,854 22,417 23,812
EBITDA 1 1,446 1,257 1,418 1,644 1,883 1,952 2,089 2,236
EBIT 1 896.1 706.4 880.2 1,062 1,247 1,244 1,330 1,430
Net income 1 585.7 472.5 630.5 823 916.3 867.8 881.5 924.6
Net Debt 1 -2,036 -1,928 -2,643 -2,905 -3,518 -3,019 -3,260 -3,539
Reference price 2 36.65 39.10 41.40 39.50 81.00 101.80 101.80 101.80
Nbr of stocks (in thousands) 102,600 102,600 102,600 118,222 115,443 115,443 - -
Announcement Date 29/04/22 27/04/23 23/04/24 18/04/25 28/04/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.2x0.41x4.4x3.08% 12.94B
52.38x2.43x23.13x0.07% 91.24B
12.03x1.03x5.66x4.85% 66.89B
25.33x1.95x19.66x1.15% 54.96B
26.47x3.25x18.01x0.25% 47B
50.03x4.01x25.36x2.16% 39.35B
26.14x0.65x10.71x2.38% 31.75B
20.33x1.42x13.1x0.23% 29.93B
5.28x0.34x6.68x5.33% 28.38B
21.69x0.41x6.45x2.83% 27.02B
Average 25.29x 1.59x 13.32x 2.23% 42.95B
Weighted average by Cap. 29.18x 1.85x 15.29x 1.96%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Strabag SE

Historical PBR trend

Valuation ratios - PBR - Strabag SE

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Strabag SE

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Strabag SE


Year-on-year evolution of the Yield

Valuation ratios - Yield - Strabag SE
  1. Stock Market
  2. Stocks
  3. STR Stock
  4. Valuation Strabag SE