|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 76.40 EUR | +0.26% |
|
+1.60% | -10.96% |
| 07-28 | Rothschild & Co Redburn Starts Scout24 Coverage at Neutral | MT |
| 07-27 | Rent increasingly unaffordable for many: What is holding them back from buying? | DP |
Company Valuation: Scout24 SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,064 | 3,574 | 4,723 | 6,177 | 6,122 | 5,293 | - | - |
| Change | - | -29.42% | 32.14% | 30.8% | -0.9% | -13.54% | - | - |
| Enterprise Value (EV) 1 | 4,769 | 3,716 | 4,884 | 6,360 | 6,266 | 5,629 | 5,680 | 5,719 |
| Change | - | -22.07% | 31.42% | 30.22% | -1.47% | -10.17% | 0.91% | 0.69% |
| P/E | 59.6x | 29.5x | 26.4x | 38.3x | 25.8x | 20.2x | 17x | 14.6x |
| PBR | 2.85x | 2.56x | 3.26x | 4.31x | 4.14x | 3.8x | 3.55x | 3.33x |
| PEG | - | 0.5x | 0.5x | -4.43x | 0.5x | 1.5x | 0.9x | 0.9x |
| Capitalization / Revenue | 13x | 7.99x | 9.28x | 10.9x | 9.42x | 6.94x | 6.25x | 5.72x |
| EV / Revenue | 12.3x | 8.3x | 9.59x | 11.2x | 9.65x | 7.38x | 6.7x | 6.19x |
| EV / EBITDA | 21.4x | 14.8x | 16.1x | 18.3x | 15.4x | 12.2x | 10.8x | 9.67x |
| EV / EBIT | 34.6x | 17.8x | 18.3x | 21.1x | 17.6x | 14x | 12.3x | 11.1x |
| EV / FCF | 45x | 28.1x | 27.6x | 28.5x | 23.7x | 19.2x | 17.1x | 14.9x |
| FCF Yield | 2.22% | 3.56% | 3.62% | 3.51% | 4.21% | 5.21% | 5.86% | 6.69% |
| Dividend per Share 2 | 0.84 | 0.85 | 1.2 | 1.32 | 1.5 | 1.71 | 2.032 | 2.589 |
| Rate of return | 1.37% | 1.81% | 1.87% | 1.55% | 1.75% | 2.24% | 2.66% | 3.39% |
| EPS 2 | 1.03 | 1.59 | 2.43 | 2.22 | 3.33 | 3.787 | 4.506 | 5.24 |
| Distribution rate | 81.6% | 53.5% | 49.4% | 59.5% | 45% | 45.2% | 45.1% | 49.4% |
| Net sales 1 | 389 | 447.5 | 509.1 | 566.3 | 649.6 | 762.5 | 847.4 | 924.6 |
| EBITDA 1 | 222.8 | 251.1 | 303.9 | 348.1 | 405.7 | 462.6 | 526.3 | 591.5 |
| EBIT 1 | 137.7 | 208.8 | 267.6 | 301 | 356.1 | 402.9 | 461.7 | 517.2 |
| Net income 1 | 90.5 | 123.5 | 178.8 | 162.1 | 240 | 266.2 | 309.7 | 355.9 |
| Net Debt 1 | -294.8 | 142.3 | 161.3 | 182.7 | 144.5 | 336.5 | 387.5 | 426.7 |
| Reference price 2 | 61.42 | 46.93 | 64.16 | 85.10 | 85.80 | 76.40 | 76.40 | 76.40 |
| Nbr of stocks (in thousands) | 82,447 | 76,157 | 73,609 | 72,590 | 71,350 | 69,277 | - | - |
| Announcement Date | 3/1/22 A | 2/28/23 A | 2/28/24 A | 2/27/25 A | 2/26/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.12x | 7.36x | 12.14x | 2.24% | 6.08B | |
| 16.35x | 4.43x | 10.36x | 1.26% | 558B | |
| 20.54x | 6.08x | 18.26x | -.--% | 306B | |
| 23.88x | 2.54x | 13.17x | -.--% | 147B | |
| 11.75x | 8.71x | 99.79x | 0.59% | 102B | |
| 33.43x | 3.9x | 25.11x | -.--% | 98.32B | |
| 3.67x | 75.15x | 2.72x | 0.15% | 97.82B | |
| 29.48x | 5.57x | 15.74x | -.--% | 88.98B | |
| 79.71x | 4.68x | 22.86x | -.--% | 88.18B | |
| 9.4x | 3.12x | 48.98x | 0.66% | 41.94B | |
| Average | 24.83x | 12.16x | 26.91x | 0.49% | 153.44B | |
| Weighted average by Cap. | 22.11x | 9.40x | 20.70x | 0.53% |
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
- G24 Stock
- Valuation Scout24 SE
Select your edition
All financial news and data tailored to specific country editions
