|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26.55 EUR | 0.00% |
|
+2.31% | +73.53% |
| 07-08 | Basler Jump to the Top of the SDax, Warburg Research Recommends Buying | DP |
| 07-08 | BASLER AG : Raised to Buy by Warburg Research | ZD |
Company Valuation: Basler AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,583 | 881.6 | 357.7 | 188.1 | 470.4 | 816.4 | - | - |
| Change | - | -44.32% | -59.43% | -47.4% | 150.04% | 73.55% | - | - |
| Enterprise Value (EV) 1 | 1,577 | 921.1 | 409.2 | 238.9 | 490.8 | 829.7 | 801.4 | 776.2 |
| Change | - | -41.6% | -55.58% | -41.61% | 105.42% | 69.06% | -3.41% | -3.15% |
| P/E | 76.3x | 41.6x | -25.9x | -13.6x | 40.3x | 28.5x | 25.3x | 22.4x |
| PBR | 12.3x | 6.23x | 2.57x | 1.51x | 3.54x | 5.01x | 4.25x | 3.71x |
| PEG | - | 17.3x | 0x | - | -0x | 0x | 2x | 1.8x |
| Capitalization / Revenue | 7.37x | 3.24x | 1.76x | 1.02x | 2.1x | 2.9x | 2.69x | 2.46x |
| EV / Revenue | 7.35x | 3.38x | 2.01x | 1.3x | 2.19x | 2.95x | 2.64x | 2.34x |
| EV / EBITDA | 35.4x | 20.1x | 241x | 23.9x | 14.1x | 14.2x | 12.4x | 10.9x |
| EV / EBIT | 55.6x | 31.9x | -18.7x | -24.4x | 27.7x | 20.4x | 17.5x | 15.2x |
| EV / FCF | 164x | -29x | -44.5x | 171x | 24.7x | 33x | 21.9x | 22.3x |
| FCF Yield | 0.61% | -3.45% | -2.25% | 0.59% | 4.05% | 3.03% | 4.56% | 4.49% |
| Dividend per Share 2 | 0.2067 | 0.14 | - | - | 0.11 | 0.23 | 0.2633 | 0.2967 |
| Rate of return | 0.39% | 0.47% | - | - | 0.72% | 0.87% | 0.99% | 1.12% |
| EPS 2 | 0.6933 | 0.71 | -0.45 | -0.45 | 0.38 | 0.93 | 1.05 | 1.183 |
| Distribution rate | 29.8% | 19.7% | - | - | 28.9% | 24.7% | 25.1% | 25.1% |
| Net sales 1 | 214.7 | 272.2 | 203.1 | 183.7 | 224.5 | 281.2 | 303.9 | 331.6 |
| EBITDA 1 | 44.5 | 45.8 | 1.7 | 10 | 34.9 | 58.27 | 64.5 | 71.27 |
| EBIT 1 | 28.36 | 28.9 | -21.9 | -9.784 | 17.69 | 40.73 | 45.73 | 51.07 |
| Net income 1 | 20.76 | 21.4 | -13.81 | -13.77 | 11.63 | 28.57 | 32.13 | 36.5 |
| Net Debt 1 | -6.249 | 39.52 | 51.49 | 50.76 | 20.33 | 13.27 | -15 | -40.27 |
| Reference price 2 | 52.93 | 29.55 | 11.64 | 6.12 | 15.30 | 26.55 | 26.55 | 26.55 |
| Nbr of stocks (in thousands) | 29,914 | 29,834 | 30,728 | 30,743 | 30,748 | 30,751 | - | - |
| Announcement Date | 4/3/22 A | 3/29/23 A | 3/27/24 A | 3/28/25 A | 3/30/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.55x | 2.95x | 14.24x | 0.87% | 930M | |
| 29.32x | 6.81x | 21.74x | -.--% | 26.82B | |
| 20.85x | 1.83x | 10.6x | 1.68% | 7.35B | |
| 38.99x | 2.48x | 15.35x | 1.66% | 2.8B | |
| 226.58x | - | - | - | 2.78B | |
| 18.65x | 2.16x | 10.67x | 1.59% | 2.44B | |
| 32.95x | 7.67x | 30.22x | 1.36% | 1.48B | |
| 33.89x | 6.91x | 24.05x | 0.25% | 1.19B | |
| 12.48x | - | - | - | 760M | |
| Average | 49.14x | 4.40x | 18.12x | 1.06% | 5.17B | |
| Weighted average by Cap. | 39.72x | 5.36x | 18.99x | 0.56% |
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
- BSL Stock
- Valuation Basler AG
Select your edition
All financial news and data tailored to specific country editions
