Company Valuation: Orell Füssli AG

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 176.4 160.7 147.4 150.9 234.2 271.5 - -
Change - -8.89% -8.27% 2.39% 55.19% 15.9% - -
Enterprise Value (EV) 1 106.8 101.8 87.53 84.45 152 192.1 186 180.3
Change - -4.74% -13.99% -3.52% 80.02% 26.39% -3.22% -3.07%
P/E 18.8x 18.9x 12.2x 10.7x 12.3x 14.4x 12.7x 12.1x
PBR 1.4x 1.31x 1.19x 1.15x 1.72x 1.92x 1.8x 1.69x
PEG - -1.97x 0.3x 0.6x 0.4x -34.52x 0.9x 2.61x
Capitalization / Revenue 0.84x 0.74x 0.63x 0.6x 0.86x 0.96x 0.92x 0.87x
EV / Revenue 0.51x 0.47x 0.38x 0.33x 0.56x 0.68x 0.63x 0.58x
EV / EBITDA 4.2x 3.93x 2.94x 2.41x 3.68x 4.99x 4.41x 4.11x
EV / EBIT 6.92x 6.82x 4.84x 3.74x 5.2x 7.12x 6.1x 5.64x
EV / FCF 9.78x 10.5x 7.06x 5.15x 4.9x 9.85x 7.68x 7.64x
FCF Yield 10.2% 9.53% 14.2% 19.4% 20.4% 10.1% 13% 13.1%
Dividend per Share 2 3.4 3.4 3.9 4.4 5.8 6.045 6.445 6.6
Rate of return 3.78% 4.15% 5.19% 5.71% 4.85% 4.36% 4.65% 4.77%
EPS 2 4.79 4.33 6.14 7.19 9.68 9.64 10.95 11.46
Distribution rate 71% 78.5% 63.5% 61.2% 59.9% 62.7% 58.9% 57.6%
Net sales 1 210.4 217.3 232.3 252.5 272.8 282.1 296.2 311.1
EBITDA 1 25.44 25.86 29.8 35.1 41.3 38.54 42.12 43.88
EBIT 1 15.43 14.92 18.1 22.55 29.24 26.99 30.49 31.98
Net income 1 9.388 8.49 12 14.1 18.98 18.9 21.48 22.44
Net Debt 1 -69.53 -58.92 -59.86 -66.47 -82.2 -79.31 -85.5 -91.21
Reference price 2 90.00 82.00 75.20 77.00 119.50 138.50 138.50 138.50
Nbr of stocks (in thousands) 1,959 1,959 1,960 1,960 1,960 1,960 - -
Announcement Date 11/3/22 8/3/23 6/3/24 14/3/25 18/3/26 - - -
1CHF in Million2CHF
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
Average
Weighted average by Cap.

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

  1. Stock Market
  2. Stocks
  3. OFN Stock
  4. Valuation Orell Füssli AG
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!