|
Market Closed -
Xetra
19:35:21 30/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 16.16 EUR | -3.23% |
|
+1.89% | -28.34% |
| 10-20 | Dürr AG : Warburg Research remains its Buy rating | ZD |
| 10-16 | Dürr AG : Deutsche Bank remains Neutral | 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 | 1,118 | - | - |
| Change | - | -21.44% | -32.17% | 0.28% | 5.18% | -28.34% | - | - |
| Enterprise Value (EV) 1 | 2,997 | 2,271 | 1,996 | 1,880 | 1,626 | 1,469 | 1,388 | 1,364 |
| Change | - | -24.21% | -12.12% | -5.82% | -13.49% | -9.68% | -5.52% | -1.72% |
| P/E | 34.6x | 17.4x | 13.8x | 15.2x | 7.7x | 58.1x | 7.15x | 6.16x |
| PBR | 2.78x | 1.95x | 1.26x | 1.22x | 1.17x | 0.87x | 0.8x | 0.73x |
| PEG | - | 0.3x | -1x | -1.68x | 0x | -0.6x | 0x | 0.4x |
| Capitalization / Revenue | 0.79x | 0.51x | 0.32x | 0.32x | 0.37x | 0.28x | 0.27x | 0.26x |
| EV / Revenue | 0.85x | 0.53x | 0.43x | 0.4x | 0.39x | 0.36x | 0.34x | 0.31x |
| EV / EBITDA | 9.28x | 6.24x | 6.2x | 5.1x | 5.31x | 4.42x | 3.74x | 3.39x |
| EV / EBIT | 15.1x | 9.78x | 7.12x | 7.29x | 7x | 6.69x | 5.25x | 4.59x |
| EV / FCF | 16.8x | 13.9x | 15.4x | 12x | 8.43x | -39.4x | 7.82x | 8.35x |
| FCF Yield | 5.94% | 7.17% | 6.48% | 8.35% | 11.9% | -2.54% | 12.8% | 12% |
| Dividend per Share 2 | 0.5 | 0.7 | 0.7 | 0.7 | 0.8 | 0.4625 | 0.9933 | 1.129 |
| Rate of return | 1.25% | 2.22% | 3.27% | 3.26% | 3.55% | 2.86% | 6.15% | 6.99% |
| EPS 2 | 1.16 | 1.81 | 1.55 | 1.41 | 2.93 | 0.2783 | 2.262 | 2.624 |
| Distribution rate | 43.1% | 38.7% | 45.2% | 49.6% | 27.3% | 166% | 43.9% | 43% |
| Net sales 1 | 3,537 | 4,314 | 4,627 | 4,698 | 4,168 | 4,059 | 4,138 | 4,330 |
| EBITDA 1 | 322.9 | 363.8 | 322.2 | 368.3 | 306.5 | 332 | 370.8 | 402.7 |
| EBIT 1 | 199.1 | 232.2 | 280.4 | 257.9 | 232.4 | 219.5 | 264.5 | 296.9 |
| Net income 1 | 83 | 131 | 112 | 101.5 | 203.3 | 39.71 | 154.6 | 178.1 |
| Net Debt 1 | 220.6 | 90.22 | 516.6 | 396.2 | 65.7 | 350.5 | 269.4 | 245.6 |
| Reference price 2 | 40.12 | 31.52 | 21.38 | 21.44 | 22.55 | 16.16 | 16.16 | 16.16 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 58.08x | 0.36x | 4.42x | 2.86% | 1.25B | |
| 29.07x | 5.17x | 18.9x | 0.9% | 113B | |
| 30.41x | 4.77x | 18.18x | 1.76% | 87.62B | |
| 29.24x | 3.34x | 19.29x | 0.71% | 64.02B | |
| 40.79x | 6.38x | 28.11x | 1.88% | 59.56B | |
| 35.99x | 7.28x | 21.32x | -.--% | 52.3B | |
| 23.73x | 4.55x | 15.65x | 2.52% | 33.49B | |
| 21.34x | 1.83x | 13.16x | 2.2% | 31.05B | |
| 22.79x | 4.16x | 15.7x | 0.1% | 30.74B | |
| 22.87x | 3.31x | 14.25x | 1.02% | 27.63B | |
| Average | 31.43x | 4.11x | 16.90x | 1.39% | 50.11B | |
| Weighted average by Cap. | 29.95x | 4.80x | 19.11x | 1.2% |
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
