|
Real-time Estimate
Tradegate
12:59:24 06/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 2.490 EUR | -1.19% |
|
+1.61% | +9.57% |
| 08-13 | Delignit AG Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
| 07-22 | Thanks to Friedrich Vorwerk: holding company MBB raises annual target | DP |
Company Valuation: Delignit AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 77.02 | 56.54 | 40.76 | 23.15 | 23.56 | 25.81 | - | - |
| Change | - | -26.6% | -27.92% | -43.2% | 1.77% | 9.57% | - | - |
| Enterprise Value (EV) 1 | 83.45 | 61.62 | 34.84 | 16.05 | 16.03 | 16.1 | 16.21 | 15.44 |
| Change | - | -26.17% | -43.46% | -53.93% | -0.16% | 0.47% | 0.69% | -4.75% |
| P/E | 32.4x | 20.3x | 12.4x | 20.5x | 12.1x | 13.9x | 12x | 7.59x |
| PBR | - | - | 1.11x | 0.62x | 0.62x | 0.66x | 0.64x | 0.62x |
| PEG | - | 1.2x | -2.11x | -0.3x | 0.2x | -2.85x | 0.8x | 0.1x |
| Capitalization / Revenue | 1.13x | 0.75x | 0.47x | 0.36x | 0.37x | 0.39x | 0.36x | 0.33x |
| EV / Revenue | 1.22x | 0.82x | 0.4x | 0.25x | 0.25x | 0.24x | 0.23x | 0.2x |
| EV / EBITDA | 14.8x | 9.41x | 4.94x | 4.24x | 3.11x | 3.38x | 3.12x | 2.19x |
| EV / EBIT | 25.2x | 14.9x | 7.38x | 10.6x | 5.75x | 6.09x | 5.3x | 3.25x |
| EV / FCF | -30.5x | 42.3x | - | 6.1x | 12.8x | 17.9x | 14.7x | 6.71x |
| FCF Yield | -3.28% | 2.37% | - | 16.4% | 7.84% | 5.59% | 6.78% | 14.9% |
| Dividend per Share 2 | - | 0.05 | 0.08 | 0.05 | 0.08 | 0.08 | 0.085 | 0.09 |
| Rate of return | - | 0.72% | 2.01% | 2.21% | 3.48% | 3.17% | 3.37% | 3.57% |
| EPS 2 | 0.29 | 0.34 | 0.32 | 0.11 | 0.19 | 0.1807 | 0.2095 | 0.3318 |
| Distribution rate | - | 14.7% | 25% | 45.5% | 42.1% | 44.3% | 40.6% | 27.1% |
| Net sales 1 | 68.33 | 75.36 | 86.05 | 65.13 | 64.52 | 67.02 | 71.79 | 78.81 |
| EBITDA 1 | 5.641 | 6.55 | 7.055 | 3.784 | 5.153 | 4.767 | 5.197 | 7.052 |
| EBIT 1 | 3.315 | 4.136 | 4.72 | 1.512 | 2.789 | 2.644 | 3.056 | 4.758 |
| Net income 1 | 2.337 | 2.772 | 3.239 | 1.105 | 1.95 | 1.828 | 2.115 | 3.398 |
| Net Debt 1 | 6.43 | 5.078 | -5.918 | -7.097 | -7.532 | -9.709 | -9.598 | -10.37 |
| Reference price 2 | 9.400 | 6.900 | 3.980 | 2.260 | 2.300 | 2.520 | 2.520 | 2.520 |
| Nbr of stocks (in thousands) | 8,194 | 8,194 | 10,240 | 10,242 | 10,242 | 10,242 | - | - |
| Announcement Date | 4/22/22 A | 4/21/23 A | 4/19/24 A | 4/29/25 A | 3/31/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.94x | 0.24x | 3.38x | 3.17% | 28.97M | |
| 35.54x | 4.91x | 17.3x | 2.45% | 8.9B | |
| 71.6x | 2.21x | 20.02x | 1.56% | 5.38B | |
| -13.3x | 1.08x | 41.55x | 1.87% | 5.41B | |
| 20.13x | 0.61x | 8.19x | - | 4.53B | |
| 13.07x | 1.36x | 8.25x | 2.09% | 2.54B | |
| 15.79x | - | - | - | 1.66B | |
| 34.55x | 2.47x | 18.47x | 0.23% | 1.53B | |
| Average | 23.91x | 1.84x | 16.74x | 1.89% | 3.75B | |
| Weighted average by Cap. | 27.80x | 2.52x | 20.24x | 1.94% |
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
- DLX Stock
- Valuation Delignit AG
Select your edition
All financial news and data tailored to specific country editions
