Valuation Net-Digital AG

Stocks

Market Closed - Xetra 23:35:18 18/09/2026 HKT			5-day change	1st Jan Change
23.80 ^EUR	+11.21%		+23.00%	+36.00%

03-24	Net Digital AG says co. publishes 2026 forecast with continued growth in revenue and earnings	RE
03-24	Net Digital AG Provides Earnings Guidance for Financial Year 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2024	2025	2026	2027
Market Cap ¹	-	37.45	50.93	50.93	-
Change	-	-	36%	0%	-
Enterprise Value (EV) ¹	-	37.45	50.33	50.93	50.93
Change	-	-	34.4%	1.19%	0%
P/E	-	-	36.9x	23.3x	16x
PBR	-	-	26.4x	-	-
PEG	-	-	-	0.4x	0.3x
Capitalization / Revenue	-	3.42x	1.79x	1.38x	1.11x
EV / Revenue	-	3.42x	1.77x	1.38x	1.11x
EV / EBITDA	-	-	17.7x	12x	8.66x
EV / EBIT	-	-	24.1x	15.5x	10.6x
EV / FCF	-	-	325x	22x	14.9x
FCF Yield	-	-	0.31%	4.56%	6.71%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-	-	0.645	1.02	1.49
Distribution rate	-	-	-	-	-
Net sales ¹	10.7	10.96	28.5	36.97	45.77
EBITDA ¹	-	-	2.85	4.23	5.88
EBIT ¹	-	-	2.085	3.295	4.805
Net income ¹	-0.3974	-1.984	1.395	2.17	3.195
Net Debt ¹	-	-	-0.6	-	-
Reference price ²	4.64	17.50	23.80	23.80	23.80
Nbr of stocks (in thousands)	-	2,140	2,140	2,140	-
Announcement Date	28/6/23	1/7/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NET-DIGITAL AG	-	1.77x	17.66x	-	58.41M
MICROSOFT CORPORATION	25.07x	9.26x	15.15x	0.8%	3,667B
PALANTIR TECHNOLOGIES INC.	116.4x	50.67x	82.24x	-.--%	427B
DATADOG, INC.	410.75x	17.46x	69.02x	-.--%	82.56B
CADENCE DESIGN SYSTEMS, INC.	58.87x	12.44x	26.23x	-.--%	77.91B
SYNOPSYS, INC.	96.92x	8.29x	21x	-.--%	73.77B
SEA LIMITED	34.34x	1.66x	13.29x	-.--%	62.34B
ATLASSIAN CORPORATION	194.07x	6.2x	23.93x	-.--%	48.61B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	111.51x	4.4x	21.39x	-.--%	38.42B
TWILIO INC.	28.38x	5.87x	28.18x	-.--%	37.45B
Average	119.59x	11.80x	31.81x	0.09%	451.46B
Weighted average by Cap.	45.23x	13.16x	22.99x	0.65%