|
Market Closed -
Xetra
18:35:07 15/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 17.00 EUR | +0.12% |
|
-4.82% | -24.61% |
| 08-31 | Mwb Sees BBS Automation Turnaround as Main Catalyst for Dürr | MT |
| 08-12 | Dürr AG : Buy rating from Warburg Research | ZD |
Company Valuation: Dürr AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,776 | 2,181 | 1,480 | 1,484 | 1,561 | 1,176 | - | - |
| Change | - | -21.44% | -32.17% | 0.28% | 5.18% | -24.61% | - | - |
| Enterprise Value (EV) 1 | 2,997 | 2,271 | 1,996 | 1,880 | 1,626 | 1,538 | 1,445 | 1,421 |
| Change | - | -24.21% | -12.12% | -5.82% | -13.49% | -5.42% | -6.03% | -1.66% |
| P/E | 34.6x | 17.4x | 13.8x | 15.2x | 7.7x | 61.1x | 7.29x | 6.48x |
| PBR | 2.78x | 1.95x | 1.26x | 1.22x | 1.17x | 0.92x | 0.83x | 0.79x |
| PEG | - | 0.3x | -1x | -1.68x | 0x | -0.7x | 0x | 0.5x |
| Capitalization / Revenue | 0.79x | 0.51x | 0.32x | 0.32x | 0.37x | 0.29x | 0.28x | 0.27x |
| EV / Revenue | 0.85x | 0.53x | 0.43x | 0.4x | 0.39x | 0.37x | 0.34x | 0.32x |
| EV / EBITDA | 9.28x | 6.24x | 6.2x | 5.1x | 5.31x | 4.52x | 3.81x | 3.53x |
| EV / EBIT | 15.1x | 9.78x | 7.12x | 7.29x | 7x | 6.81x | 5.42x | 4.79x |
| EV / FCF | 16.8x | 13.9x | 15.4x | 12x | 8.43x | -41.2x | 8.14x | 8.7x |
| FCF Yield | 5.94% | 7.17% | 6.48% | 8.35% | 11.9% | -2.43% | 12.3% | 11.5% |
| Dividend per Share 2 | 0.5 | 0.7 | 0.7 | 0.7 | 0.8 | 0.4655 | 1.005 | 1.129 |
| Rate of return | 1.25% | 2.22% | 3.27% | 3.26% | 3.55% | 2.74% | 5.91% | 6.64% |
| EPS 2 | 1.16 | 1.81 | 1.55 | 1.41 | 2.93 | 0.2783 | 2.331 | 2.624 |
| Distribution rate | 43.1% | 38.7% | 45.2% | 49.6% | 27.3% | 167% | 43.1% | 43% |
| Net sales 1 | 3,537 | 4,314 | 4,627 | 4,698 | 4,168 | 4,112 | 4,210 | 4,405 |
| EBITDA 1 | 322.9 | 363.8 | 322.2 | 368.3 | 306.5 | 340.1 | 379.5 | 402.7 |
| EBIT 1 | 199.1 | 232.2 | 280.4 | 257.9 | 232.4 | 226 | 266.6 | 296.7 |
| Net income 1 | 83 | 131 | 112 | 101.5 | 203.3 | 39.71 | 160.3 | 178.1 |
| Net Debt 1 | 220.6 | 90.22 | 516.6 | 396.2 | 65.7 | 361.7 | 268.9 | 244.9 |
| Reference price 2 | 40.12 | 31.52 | 21.38 | 21.44 | 22.55 | 17.00 | 17.00 | 17.00 |
| Nbr of stocks (in thousands) | 69,202 | 69,202 | 69,202 | 69,202 | 69,202 | 69,202 | - | - |
| Announcement Date | 2/24/22 A | 2/23/23 A | 3/18/24 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.($) | ||
|---|---|---|---|---|---|---|
 | 61.02x | 0.37x | 4.52x | 2.74% | 1.36B | |
| 29.73x | 5.09x | 18.5x | 0.88% | 117B | |
| 26.11x | 4.78x | 16.76x | 2.3% | 34.87B | |
| 20.24x | 1.73x | 12.45x | 2.32% | 29.45B | |
| 28.47x | 3.82x | 14.43x | 0.12% | 27.99B | |
| 19.3x | 3.29x | 10.53x | 1.58% | 27.4B | |
| 20.89x | 3.03x | 13.08x | 1.12% | 25.47B | |
| 23.42x | 2.86x | 12.34x | 1.61% | 25.1B | |
| 96.63x | 35.29x | 77.56x | 0.39% | 24.06B | |
| 24.87x | 3.13x | 15.31x | 1.82% | 22.61B | |
| Average | 35.07x | 6.34x | 19.55x | 1.49% | 33.54B | |
| Weighted average by Cap. | 31.02x | 6.20x | 19.89x | 1.26% |
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
- DUE Stock
- Valuation Dürr AG
Select your edition
All financial news and data tailored to specific country editions
