|
Delayed
Xetra
19:15:09 08/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 6.930 EUR | -2.12% |
|
-3.62% | -44.56% |
| 09-18 | Douglas AG : UBS reiterates its Neutral rating | ZD |
| 09-09 | Douglas AG : Buy rating from Jefferies | ZD |
Company Valuation: Douglas AG
Data adjusted to current consolidation scope
| Fiscal Period: September | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 2,218 | 1,325 | 762.5 | - | - |
| Change | - | -40.29% | -42.44% | - | - |
| Enterprise Value (EV) 1 | 4,505 | 3,590 | 3,031 | 2,948 | 2,872 |
| Change | - | -20.32% | -15.56% | -2.75% | -2.56% |
| P/E | 22.9x | 7.55x | 86.3x | 5.62x | 4.81x |
| PBR | 2.91x | 3.71x | 0.81x | 0.7x | 0.62x |
| PEG | - | 0.1x | -0.9x | 0x | 0.3x |
| Capitalization / Revenue | 0.5x | 0.29x | 0.17x | 0.16x | 0.16x |
| EV / Revenue | 1.01x | 0.78x | 0.66x | 0.63x | 0.6x |
| EV / EBITDA | 5.57x | 4.67x | 4.43x | 4.15x | 3.9x |
| EV / EBIT | 9.41x | 9.51x | 10x | 9.5x | 8.72x |
| EV / FCF | 8.6x | 7.79x | 12.7x | 8.84x | 8.68x |
| FCF Yield | 11.6% | 12.8% | 7.88% | 11.3% | 11.5% |
| Dividend per Share 2 | - | - | - | 0.116 | 0.5918 |
| Rate of return | - | - | - | 1.64% | 8.36% |
| EPS 2 | 0.9 | 1.63 | 0.0821 | 1.26 | 1.473 |
| Distribution rate | - | - | - | 9.21% | 40.2% |
| Net sales 1 | 4,451 | 4,575 | 4,586 | 4,678 | 4,813 |
| EBITDA 1 | 808.6 | 768.4 | 683.7 | 709.9 | 736.3 |
| EBIT 1 | 478.8 | 377.5 | 301.8 | 310.2 | 329.4 |
| Net income 1 | 84 | 175.4 | 3.796 | 126 | 151.3 |
| Net Debt 1 | 2,287 | 2,265 | 2,269 | 2,185 | 2,110 |
| Reference price 2 | 20.600 | 12.300 | 7.080 | 7.080 | 7.080 |
| Nbr of stocks (in thousands) | 107,692 | 107,692 | 107,692 | - | - |
| Announcement Date | 19/12/24 | 18/12/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 86.26x | 0.66x | 4.43x | -.--% | 853M | |
| 7.44x | 1.17x | 6.49x | 3.6% | 33.14B | |
| 16.31x | 4.2x | 9.58x | 1.64% | 25.34B | |
| 18.84x | 1.73x | 11.56x | -.--% | 23.32B | |
| 17.37x | 1.19x | 10.03x | 2.97% | 16.94B | |
| 21.91x | 1.96x | 10x | -.--% | 15.78B | |
| 11.08x | 0.56x | 5.83x | 3.78% | 11.67B | |
| 16.41x | 2.11x | 10.21x | 2.42% | 11.45B | |
| 22.88x | 5.73x | 14.17x | 1.35% | 9.28B | |
| 23.14x | 0.49x | 7.35x | -.--% | 7.32B | |
| Average | 24.16x | 1.98x | 8.97x | 1.58% | 15.51B | |
| Weighted average by Cap. | 16.20x | 2.09x | 9.21x | 1.91% |
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
- DOU Stock
- Valuation Douglas AG
Select your edition
All financial news and data tailored to specific country editions
