|
Real-time Estimate
Tradegate
11:30:10 02/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 10.27 EUR | +3.63% |
|
+5.51% | +49.42% |
| 09-25 | MLP SE : Gets a Buy rating from Berenberg | ZD |
| 08-14 | MLP SE : Berenberg maintains a Buy rating | ZD |
Company Valuation: MLP SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 936.8 | 561.7 | 605.7 | 670 | 753.7 | 1,081 | - | - |
| Change | - | -40.04% | 7.83% | 10.61% | 12.49% | 43.45% | - | - |
| Enterprise Value (EV) 1 | -441 | -399.5 | -448.2 | -480.3 | 674.8 | 3,128 | 3,064 | 2,973 |
| Change | - | 9.41% | -12.2% | -7.17% | 240.49% | 363.56% | -2.05% | -2.97% |
| P/E | 15x | 10.9x | 12.6x | 9.73x | 13.6x | 14.4x | 12.5x | 10.9x |
| PBR | 1.89x | 1.07x | 1.14x | 1.17x | 1.29x | 1.74x | 1.63x | 1.53x |
| PEG | - | -0.6x | -1.97x | 0.2x | -0.7x | 0.4x | 0.8x | 0.7x |
| Capitalization / Revenue | 1x | 0.59x | 0.62x | 0.63x | 0.7x | 0.95x | 0.89x | 0.83x |
| EV / Revenue | -0.47x | -0.42x | -0.46x | -0.45x | 0.63x | 2.75x | 2.53x | 2.29x |
| EV / EBITDA | -3.47x | -3.61x | -4.21x | -3.84x | 4.91x | 21.6x | 18.8x | 16.4x |
| EV / EBIT | -4.56x | -5.28x | -6.34x | -5.06x | 6.95x | 28x | 24.1x | 20.7x |
| EV / FCF | -0.82x | 1.27x | -4.48x | -3.49x | -40.6x | 43.7x | 36.6x | 33x |
| FCF Yield | -122% | 78.8% | -22.3% | -28.7% | -2.47% | 2.29% | 2.73% | 3.03% |
| Dividend per Share 2 | 0.3 | 0.3 | 0.3 | 0.36 | 0.36 | 0.394 | 0.438 | 0.525 |
| Rate of return | 3.5% | 5.84% | 5.42% | 5.87% | 5.2% | 3.98% | 4.42% | 5.3% |
| EPS 2 | 0.57 | 0.47 | 0.44 | 0.63 | 0.51 | 0.688 | 0.79 | 0.91 |
| Distribution rate | 52.6% | 63.8% | 68.2% | 57.1% | 70.6% | 57.3% | 55.4% | 57.7% |
| Net sales 1 | 934.5 | 949.1 | 973.5 | 1,067 | 1,080 | 1,138 | 1,212 | 1,297 |
| EBITDA 1 | 127.2 | 110.6 | 106.5 | 125 | 137.3 | 144.7 | 163 | 181.3 |
| EBIT 1 | 96.8 | 75.6 | 70.7 | 95 | 97.1 | 111.8 | 127.2 | 143.9 |
| Net income 1 | 62.8 | 48.6 | 44.1 | 69.3 | 55.63 | 74.98 | 86.16 | 97.88 |
| Net Debt 1 | -1,378 | -961.2 | -1,054 | -1,150 | -78.86 | 2,047 | 1,983 | 1,892 |
| Reference price 2 | 8.570 | 5.140 | 5.540 | 6.130 | 6.920 | 9.910 | 9.910 | 9.910 |
| Nbr of stocks (in thousands) | 109,314 | 109,288 | 109,333 | 109,298 | 108,913 | 109,100 | - | - |
| Announcement Date | 3/10/22 A | 3/9/23 A | 3/7/24 A | 3/10/25 A | 3/12/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.4x | 2.75x | 21.62x | 3.98% | 1.22B | |
| 18.36x | 3.46x | 9.48x | 3.1% | 62.76B | |
| 7.57x | - | - | 3.3% | 41.11B | |
| 12.68x | - | - | 2.21% | 14.18B | |
| 7.74x | 0.93x | - | 3.34% | 12.96B | |
| 12.02x | 0.8x | - | 2.03% | 8.64B | |
| 7.76x | - | - | 6.84% | 6.71B | |
| 20x | 24.27x | 77.55x | 2.33% | 4.24B | |
| -75.67x | 2.58x | 13.72x | 1.51% | 4.04B | |
| Average | 2.76x | 5.80x | 30.59x | 3.18% | 17.32B | |
| Weighted average by Cap. | 10.89x | 3.76x | 13.91x | 3.14% |
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
- MLP Stock
- Valuation MLP SE
Select your edition
All financial news and data tailored to specific country editions
