Valuation MBB SE

Stocks

Market Closed - Xetra Other stock markets 18:35:11 24/07/2026 +03			5-day change	1st Jan Change
193.40 ^EUR	+2.44%		+13.50%	-6.34%

07-22	Forecast hike lifts Friedrich Vorwerk, MBB rises	DP
07-22	Friedrich Vorwerk turns more optimistic, major shareholder MBB benefits	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	817.5	536.7	539.1	543.1	1,117	1,016	-	-
Change	-	-34.34%	0.43%	0.75%	105.73%	-9.07%	-	-
Enterprise Value (EV) ¹	484.2	91.54	63.76	-10.78	353.5	384.1	330.1	277.8
Change	-	-81.1%	-30.34%	-116.91%	3,378.34%	8.66%	-14.06%	-15.86%
P/E	-70.3x	41.9x	44.9x	14.4x	21.7x	21.5x	18.2x	14.7x
PBR	1.39x	1.01x	0.97x	0.97x	1.67x	1.06x	0.98x	0.91x
PEG	-	-0x	-10.93x	0x	0.6x	-4.13x	1x	0.6x
Capitalization / Revenue	1.2x	0.6x	0.56x	0.51x	0.95x	0.84x	0.77x	0.77x
EV / Revenue	0.71x	0.1x	0.07x	-0.01x	0.3x	0.32x	0.25x	0.21x
EV / EBITDA	8.66x	1.04x	0.82x	-0.07x	1.62x	1.76x	1.4x	1.14x
EV / EBIT	25.5x	2.05x	1.88x	-0.11x	2.15x	2.32x	1.8x	1.44x
EV / FCF	16.4x	-10.2x	0.82x	-0.08x	2.06x	3.57x	3.19x	2.63x
FCF Yield	6.1%	-9.76%	123%	-1,277%	48.5%	28%	31.4%	38%
Dividend per Share ²	0.99	0.99	1.01	1.11	1.21	1.237	1.357	1.39
Rate of return	0.72%	1.08%	1.07%	1.11%	0.59%	0.64%	0.7%	0.72%
EPS ²	-1.96	2.19	2.1	6.93	9.51	9.015	10.61	13.17
Distribution rate	-50.5%	45.2%	48.1%	16%	12.7%	13.7%	12.8%	10.6%
Net sales ¹	680.3	896.5	954.6	1,068	1,170	1,214	1,312	1,320
EBITDA ¹	55.9	87.98	78.19	145.7	217.8	218.2	236.6	244.8
EBIT ¹	19	44.57	33.92	99.04	164.5	165.6	183.2	193.4
Net income ¹	-11.57	11.76	12.15	37.66	50.78	48.9	57.55	71.6
Net Debt ¹	-333.3	-445.2	-475.3	-553.9	-763.8	-631.8	-685.8	-738.2
Reference price ²	137.80	91.80	94.30	99.90	206.50	193.40	193.40	193.40
Nbr of stocks (in thousands)	5,932	5,847	5,716	5,436	5,411	5,253	-	-
Announcement Date	3/31/22 A	3/30/23 A	3/26/24 A	3/31/25 A	3/31/26 A	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MBB SE	21.45x	0.32x	1.76x	0.64%	1.16B
QUANTA SERVICES, INC.	64.77x	2.8x	27.37x	0.07%	93.91B
VINCI	13.15x	1.06x	5.84x	4.46%	71.19B
COMFORT SYSTEMS USA, INC.	35.8x	4.43x	23.98x	0.18%	60.91B
LARSEN & TOUBRO LIMITED	25.13x	1.93x	18.7x	1.24%	54.07B
FERROVIAL N.V.	55.22x	4.6x	29.38x	1.67%	45.7B
HOCHTIEF AG	32.28x	0.77x	12.79x	1.95%	38.33B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.07x	0.53x	8.47x	2.2%	34.63B
EMCOR GROUP, INC.	25.42x	1.65x	15.87x	0.19%	33.1B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.68B
Average	30.51x	1.84x	15.00x	1.85%	46.17B
Weighted average by Cap.	35.22x	2.24x	17.93x	1.74%