|
Market Closed -
CBOE
18:30:00 08/10/2026 +03
|
After hours 22:58:01 | |||
| 74.65 EUR | 0.00% |
|
71.72 | -3.92% |
| 10-02 | Scout24 SE : Gets a Buy rating from Bernstein | ZD |
| 10-01 | Scout24 SE : Gets a Buy rating from Deutsche Bank | ZD |
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 | 4,936 | - | - |
| Change | - | -29.42% | 32.14% | 30.8% | -0.9% | -19.37% | - | - |
| Enterprise Value (EV) 1 | 4,769 | 3,716 | 4,884 | 6,360 | 6,266 | 5,324 | 5,329 | 5,316 |
| Change | - | -22.07% | 31.42% | 30.22% | -1.47% | -15.03% | 0.09% | -0.25% |
| P/E | 59.6x | 29.5x | 26.4x | 38.3x | 25.8x | 19x | 16x | 13.4x |
| PBR | 2.85x | 2.56x | 3.26x | 4.31x | 4.14x | 3.67x | 3.4x | 3.19x |
| PEG | - | 0.5x | 0.5x | -4.43x | 0.5x | 1.5x | 0.9x | 0.7x |
| Capitalization / Revenue | 13x | 7.99x | 9.28x | 10.9x | 9.42x | 6.46x | 5.81x | 5.33x |
| EV / Revenue | 12.3x | 8.3x | 9.59x | 11.2x | 9.65x | 6.97x | 6.28x | 5.74x |
| EV / EBITDA | 21.4x | 14.8x | 16.1x | 18.3x | 15.4x | 11.5x | 10.1x | 8.96x |
| EV / EBIT | 34.6x | 17.8x | 18.3x | 21.1x | 17.6x | 13.3x | 11.6x | 10.3x |
| EV / FCF | 45x | 28.1x | 27.6x | 28.5x | 23.7x | 18x | 16.1x | 14x |
| FCF Yield | 2.22% | 3.56% | 3.62% | 3.51% | 4.21% | 5.54% | 6.23% | 7.16% |
| Dividend per Share 2 | 0.84 | 0.85 | 1.2 | 1.32 | 1.5 | 1.693 | 2.049 | 2.389 |
| Rate of return | 1.37% | 1.81% | 1.87% | 1.55% | 1.75% | 2.38% | 2.88% | 3.35% |
| EPS 2 | 1.03 | 1.59 | 2.43 | 2.22 | 3.33 | 3.746 | 4.443 | 5.3 |
| Distribution rate | 81.6% | 53.5% | 49.4% | 59.5% | 45% | 45.2% | 46.1% | 45.1% |
| Net sales 1 | 389 | 447.5 | 509.1 | 566.3 | 649.6 | 763.8 | 849.1 | 926 |
| EBITDA 1 | 222.8 | 251.1 | 303.9 | 348.1 | 405.7 | 462.8 | 527 | 593.2 |
| EBIT 1 | 137.7 | 208.8 | 267.6 | 301 | 356.1 | 399.9 | 460.9 | 517 |
| Net income 1 | 90.5 | 123.5 | 178.8 | 162.1 | 240 | 265.1 | 307.1 | 351.7 |
| Net Debt 1 | -294.8 | 142.3 | 161.3 | 182.7 | 144.5 | 388.4 | 393.3 | 380.1 |
| Reference price 2 | 61.42 | 46.93 | 64.16 | 85.10 | 85.80 | 71.25 | 71.25 | 71.25 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.99x | 8.3x | 17.73x | 0.25% | 4,269B | |
| 23.19x | 7.32x | 12.86x | 0.29% | 1,838B | |
| 29.16x | 13.67x | 21.6x | 0.62% | 499B | |
| 14.51x | 3.87x | 8.96x | 1.4% | 482B | |
| 19.45x | 5.76x | 17.31x | -.--% | 290B | |
| 20.66x | 1.51x | 10.38x | 1.02% | 266B | |
| 103.33x | 13.62x | 73.14x | -.--% | 214B | |
| 21.52x | 2.46x | 12.5x | -.--% | 140B | |
| 3.03x | 84.38x | 2.3x | 0.13% | 112B | |
| Average | 27.98x | 15.65x | 19.64x | 0.41% | 901.16B | |
| Weighted average by Cap. | 21.36x | 8.92x | 17.24x | 0.35% |
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
- 0RB8 Stock
- Valuation Scout24 SE
Select your edition
All financial news and data tailored to specific country editions
