|
Market Closed -
Xetra
18:35:25 17/09/2026 +03
|
Pre-market 08:32:13 | |||
| 56.50 EUR | +1.33% |
|
56.25 | -0.44% |
| 09-17 | Deutsche Post AG - Analyst/Investor Day | |
| 09-17 | Germany's largest offshore wind farm goes into operation | DP |
Company Valuation: DHL Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 69,241 | 42,394 | 53,030 | 39,183 | 52,402 | 62,566 | - | - |
| Change | - | -38.77% | 25.09% | -26.11% | 33.74% | 19.4% | - | - |
| Enterprise Value (EV) 1 | 85,607 | 58,250 | 70,769 | 58,181 | 73,918 | 85,185 | 85,392 | 85,306 |
| Change | - | -31.96% | 21.49% | -17.79% | 27.05% | 15.24% | 0.24% | -0.1% |
| P/E | 14.1x | 8.12x | 14.8x | 12.1x | 15.4x | 16.2x | 15.1x | 14x |
| PBR | 3.66x | 1.84x | 2.8x | 2.13x | 2.38x | 2.69x | 2.55x | 2.37x |
| PEG | - | 1.02x | -0.5x | -1.6x | 1.88x | 1.1x | 1.93x | 1.93x |
| Capitalization / Revenue | 0.85x | 0.45x | 0.65x | 0.47x | 0.63x | 0.71x | 0.69x | 0.67x |
| EV / Revenue | 1.05x | 0.62x | 0.87x | 0.69x | 0.89x | 0.97x | 0.95x | 0.91x |
| EV / EBITDA | 7.29x | 4.62x | 6.54x | 5.49x | 6.74x | 7.19x | 6.92x | 6.62x |
| EV / EBIT | 10.7x | 6.9x | 11.2x | 9.88x | 12.1x | 12.4x | 11.8x | 11.2x |
| EV / FCF | 20.9x | 19x | 24.1x | 10.3x | 32.2x | 23.4x | 22.9x | 21.3x |
| FCF Yield | 4.78% | 5.27% | 4.16% | 9.72% | 3.1% | 4.28% | 4.37% | 4.69% |
| Dividend per Share 2 | 1.8 | 1.85 | 1.85 | 1.85 | 1.9 | 1.99 | 2.081 | 2.176 |
| Rate of return | 3.18% | 5.26% | 4.12% | 5.44% | 4.07% | 3.52% | 3.68% | 3.85% |
| EPS 2 | 4.01 | 4.33 | 3.04 | 2.81 | 3.04 | 3.481 | 3.753 | 4.025 |
| Distribution rate | 44.9% | 42.7% | 60.9% | 65.8% | 62.5% | 57.2% | 55.4% | 54.1% |
| Net sales 1 | 81,747 | 94,436 | 81,758 | 84,186 | 82,855 | 87,511 | 90,115 | 93,302 |
| EBITDA 1 | 11,746 | 12,613 | 10,822 | 10,606 | 10,970 | 11,853 | 12,344 | 12,877 |
| EBIT 1 | 7,978 | 8,436 | 6,345 | 5,886 | 6,103 | 6,855 | 7,216 | 7,603 |
| Net income 1 | 5,053 | 5,359 | 3,677 | 3,332 | 3,501 | 3,923 | 4,157 | 4,409 |
| Net Debt 1 | 16,366 | 15,856 | 17,739 | 18,998 | 21,516 | 22,619 | 22,826 | 22,740 |
| Reference price 2 | 56.54 | 35.18 | 44.86 | 33.98 | 46.73 | 56.50 | 56.50 | 56.50 |
| Nbr of stocks (in thousands) | 1,224,639 | 1,205,059 | 1,182,263 | 1,153,116 | 1,121,383 | 1,107,368 | - | - |
| Announcement Date | 3/9/22 A | 3/9/23 A | 3/6/24 A | 3/6/25 A | 3/5/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.02x | 0.96x | 7.12x | 3.57% | 71.83B | |
| 16.61x | 1.15x | 8.4x | 6.54% | 85.22B | |
| 14.68x | 0.89x | 7.84x | 1.85% | 72.39B | |
| 24.48x | 1.82x | 17.34x | 0.83% | 24.58B | |
| 18.94x | 0.73x | 7.88x | -.--% | 11.13B | |
| 35.92x | 2.52x | 9.71x | -.--% | 8.93B | |
| 8.36x | 0.35x | 5.14x | 6.47% | 6.22B | |
| 14.45x | 0.66x | 7.55x | 3.56% | 5.81B | |
| 28.14x | 0.52x | 7.57x | -.--% | 5.34B | |
| 39.66x | 0.33x | 6.67x | 2.34% | 4.1B | |
| Average | 21.73x | 0.99x | 8.52x | 2.52% | 29.56B | |
| Weighted average by Cap. | 17.63x | 1.07x | 8.59x | 3.51% |
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
- DHL Stock
- Valuation DHL Group
Select your edition
All financial news and data tailored to specific country editions
