Company Valuation: Dominion Hosting Holding S.p.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 76.46 75.1 75.84 119.8 118.7 144.3 - -
Change - -1.77% 0.98% 57.96% -0.87% 21.49% - -
Enterprise Value (EV) 1 77.4 81.13 82.37 122.9 117.5 139.3 136.2 128.8
Change - 4.82% 1.52% 49.23% -4.43% 18.55% -2.23% -5.4%
P/E 23.4x 28.1x - 31x 24.6x 25.5x 21.2x 19x
PBR - - - 4.27x 3.08x 3.23x 2.78x 2.4x
PEG - -1.5x - - 1x 1.5x 1x 1.7x
Capitalization / Revenue 3.86x 2.53x 2.19x 3.23x 2.84x 2.9x 2.47x 2.29x
EV / Revenue 3.91x 2.74x 2.38x 3.31x 2.81x 2.8x 2.33x 2.04x
EV / EBITDA 10.7x 9x 7.16x 10.2x 8.52x 8.24x 7.24x 6.27x
EV / EBIT 21.4x 29.5x 16.9x 18.1x 15.6x 13.1x 11.7x 9.99x
EV / FCF 14.6x 14.1x 28.4x 51.5x 27.4x 19.1x 14.1x 12.8x
FCF Yield 6.86% 7.09% 3.53% 1.94% 3.64% 5.24% 7.09% 7.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.675 0.547 - 0.7419 0.9283 1.085 1.306 1.455
Distribution rate - - - - - - - -
Net sales 1 19.8 29.63 34.63 37.12 41.82 49.8 58.45 63.1
EBITDA 1 7.226 9.016 11.51 12.01 13.78 16.9 18.8 20.55
EBIT 1 3.613 2.754 4.879 6.776 7.546 10.6 11.65 12.9
Net income 1 3.191 0.7431 2.211 3.609 4.459 6.1 7.3 8.2
Net Debt 1 0.9439 6.029 6.528 3.127 -1.275 -5 -8.1 -15.45
Reference price 2 15.80 15.35 15.50 23.00 22.80 27.70 27.70 27.70
Nbr of stocks (in thousands) 4,839 4,893 4,893 5,208 5,208 5,208 - -
Announcement Date 3/28/22 A 3/21/23 A 3/21/24 A 4/14/25 A 4/15/26 A - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.53x2.8x8.24x - 164M
-87.93x18.75x46.62x-.--% 48.11B
31.03x2.31x19.9x1.53% 3.38B
91.42x11.73x18.28x0.28% 3.12B
29.27x3.91x15.81x0.61% 1.32B
-73.78x - - 0.1% 1.25B
39.6x16.33x25.34x0.58% 1.17B
Average 7.88x 9.30x 22.37x 0.52% 8.36B
Weighted average by Cap. -65.70x 16.96x 42.24x 0.13%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. DHH Stock
  4. Valuation Dominion Hosting Holding S.p.A.