|
Real-time Estimate
Cboe Europe
12:31:25 17/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 62.30 CHF | +0.32% |
|
-1.11% | -3.11% |
| 09-16 | Dormakaba to Buy UK-based Hospitality Technology Company Alliants | MT |
| 09-03 | Swiss Takeover Board Clears Dormakaba's Opting-out Clause for Planned Ownership Restructuring | MT |
Company Valuation: dormakaba Holding AG
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,736 | 1,680 | 1,930 | 3,038 | 2,171 | 2,583 | - | - |
| Change | - | -3.26% | 14.9% | 57.44% | -28.56% | 18.97% | - | - |
| Enterprise Value (EV) 1 | 2,444 | 2,277 | 2,385 | 3,397 | 2,529 | 2,843 | 2,692 | 2,579 |
| Change | - | -6.86% | 4.75% | 42.43% | -25.55% | 12.4% | -5.29% | -4.2% |
| P/E | 27.6x | 36.9x | 46.1x | 31.3x | 22.7x | 21.8x | 18.5x | 17.6x |
| PBR | 10x | 6.71x | 7.56x | 10.9x | 6.38x | 5.45x | 4.4x | 3.57x |
| PEG | - | -1.3x | -5.58x | 0x | -26.33x | 0.9x | 1x | 3.47x |
| Capitalization / Revenue | 0.63x | 0.59x | 0.68x | 1.06x | 0.78x | 0.89x | 0.85x | 0.82x |
| EV / Revenue | 0.89x | 0.8x | 0.84x | 1.18x | 0.91x | 0.98x | 0.89x | 0.82x |
| EV / EBITDA | 7.15x | 5.92x | 5.72x | 7.63x | 5.63x | 5.94x | 5.26x | 4.91x |
| EV / EBIT | 11.9x | 12x | 14.5x | 11.4x | 8.83x | 8.31x | 6.78x | 6.15x |
| EV / FCF | 47.5x | 12x | 12.7x | 19.2x | 15.5x | 10.8x | 9.58x | 8.91x |
| FCF Yield | 2.11% | 8.34% | 7.87% | 5.21% | 6.44% | 9.22% | 10.4% | 11.2% |
| Dividend per Share 2 | 1.15 | 0.95 | 0.8 | 0.92 | 0.95 | 1.131 | 1.231 | 1.275 |
| Rate of return | 2.76% | 2.36% | 1.74% | 1.27% | 1.82% | 1.82% | 1.98% | 2.05% |
| EPS 2 | 1.51 | 1.09 | 1 | 2.32 | 2.3 | 2.852 | 3.355 | 3.525 |
| Distribution rate | 76.2% | 87.2% | 80% | 39.7% | 41.3% | 39.7% | 36.7% | 36.2% |
| Net sales 1 | 2,757 | 2,849 | 2,837 | 2,870 | 2,792 | 2,913 | 3,035 | 3,149 |
| EBITDA 1 | 342 | 384.8 | 416.9 | 445 | 449 | 478.7 | 512.1 | 525 |
| EBIT 1 | 204.8 | 189 | 165 | 296.7 | 286.5 | 342.2 | 397.3 | 419.4 |
| Net income 1 | 63.2 | 45.7 | 42.2 | 97.9 | 97 | 118.5 | 138.4 | 147.8 |
| Net Debt 1 | 708.1 | 596.9 | 454.8 | 358.2 | 358.1 | 260 | 109.6 | -3.592 |
| Reference price 2 | 41.65 | 40.20 | 46.10 | 72.50 | 52.20 | 62.10 | 62.10 | 62.10 |
| Nbr of stocks (in thousands) | 41,688 | 41,784 | 41,864 | 41,910 | 41,587 | 41,589 | - | - |
| Announcement Date | 9/1/22 A | 9/1/23 A | 9/2/24 A | 9/2/25 A | 8/31/26 A | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.78x | 0.98x | 5.94x | 1.82% | 3.15B | |
| 18.67x | 3.28x | 13.11x | 1.46% | 12.99B | |
| 8.9x | 2.42x | 4.73x | 3.13% | 5.14B | |
| 13.52x | 0.93x | 6.06x | - | 2.83B | |
| 18.45x | 0.64x | 4.89x | 3.86% | 2.05B | |
| 79.76x | - | - | - | 1.44B | |
| 22.05x | - | - | - | 1.29B | |
| 22.26x | - | - | - | 1.3B | |
| 27.27x | 1.16x | 10.79x | 0.51% | 1.04B | |
| Average | 25.85x | 1.57x | 7.59x | 2.16% | 3.47B | |
| Weighted average by Cap. | 20.29x | 2.33x | 9.25x | 2.02% |
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
- DOKA Stock
- Valuation dormakaba Holding AG
Select your edition
All financial news and data tailored to specific country editions
