|
Market Closed -
Xetra
00:35:25 07/11/2026 HKT
|
5-day change | 1st Jan Change | ||
| 13.85 EUR | +1.84% |
|
+4.14% | -2.46% |
| 11-03 | Masterflex SE Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026 | CI |
| 08-15 | Masterflex SE Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
Company Valuation: Masterflex SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 62.13 | 79.26 | 80.41 | 90.22 | 136.6 | 133.2 | - | - |
| Change | - | 27.55% | 1.46% | 12.2% | 51.39% | -2.46% | - | - |
| Enterprise Value (EV) 1 | 78.05 | 96.1 | 93.51 | 99.17 | 139.3 | 132.5 | 125.1 | 115.3 |
| Change | - | 23.12% | -2.69% | 6.05% | 40.45% | -4.86% | -5.58% | -7.83% |
| P/E | 19x | 10.2x | 10.1x | 10.9x | 15.6x | 14.4x | 10.8x | 9.45x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0x | 4.09x | 3.02x | 2.68x | 2.38x | 0.3x | 0.7x |
| Capitalization / Revenue | 0.79x | 0.79x | 0.8x | 0.92x | 1.33x | 1.25x | 1.12x | 1.03x |
| EV / Revenue | 0.99x | 0.96x | 0.92x | 1.01x | 1.36x | 1.24x | 1.05x | 0.9x |
| EV / EBITDA | 7.32x | 5.85x | 5.23x | 5.46x | 7.14x | 6.87x | 5.35x | 4.39x |
| EV / EBIT | 13.5x | 8.43x | 7.43x | 7.8x | 9.98x | 9.67x | 7.05x | 5.72x |
| EV / FCF | 23.3x | 22.6x | 12.8x | 9.77x | 13.2x | 19.5x | 11.4x | 8.94x |
| FCF Yield | 4.29% | 4.42% | 7.82% | 10.2% | 7.58% | 5.13% | 8.75% | 11.2% |
| Dividend per Share 2 | 0.12 | 0.2 | 0.25 | 0.27 | 0.3 | 0.35 | 0.4 | 0.45 |
| Rate of return | 1.86% | 2.43% | 2.99% | 2.88% | 2.11% | 2.53% | 2.89% | 3.25% |
| EPS 2 | 0.34 | 0.81 | 0.83 | 0.86 | 0.91 | 0.965 | 1.285 | 1.465 |
| Distribution rate | 35.3% | 24.7% | 30.1% | 31.4% | 33% | 36.3% | 31.1% | 30.7% |
| Net sales 1 | 79.07 | 100.3 | 101.1 | 98.07 | 102.6 | 106.8 | 119 | 128.8 |
| EBITDA 1 | 10.67 | 16.44 | 17.87 | 18.16 | 19.51 | 19.3 | 23.4 | 26.25 |
| EBIT 1 | 5.764 | 11.4 | 12.58 | 12.71 | 13.96 | 13.7 | 17.75 | 20.15 |
| Net income 1 | 3.282 | 7.777 | 7.993 | 8.23 | 8.713 | 9.35 | 12.45 | 14.2 |
| Net Debt 1 | 15.92 | 16.84 | 13.1 | 8.95 | 2.7 | -0.7 | -8.1 | -17.9 |
| Reference price 2 | 6.46 | 8.24 | 8.36 | 9.38 | 14.20 | 13.85 | 13.85 | 13.85 |
| Nbr of stocks (in thousands) | 9,618 | 9,618 | 9,618 | 9,618 | 9,618 | 9,618 | - | - |
| Announcement Date | 31/3/22 | 31/3/23 | 26/3/24 | 28/3/25 | 31/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.35x | 1.24x | 6.87x | 2.53% | 149M | |
| 29.53x | 5.16x | 18.63x | 0.91% | 116B | |
| 30.46x | 4.77x | 18.2x | 1.76% | 87.19B | |
| 30.38x | 3.48x | 20.05x | 0.68% | 67.45B | |
| 41.64x | 6.52x | 28.7x | 1.84% | 60.8B | |
| 31.88x | 6.44x | 18.86x | -.--% | 46.33B | |
| 22.84x | 1.96x | 14.13x | 2.06% | 33.24B | |
| 21.93x | 4.17x | 14.33x | 2.73% | 31.03B | |
| 23.38x | 4.3x | 16.22x | 0.1% | 31.87B | |
| 22.44x | 3.25x | 13.99x | 1.04% | 27.11B | |
| Average | 26.88x | 4.13x | 17.00x | 1.36% | 50.09B | |
| Weighted average by Cap. | 29.80x | 4.72x | 19.02x | 1.2% |
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
- MZX Stock
- Valuation Masterflex SE
Select your edition
All financial news and data tailored to specific country editions
