|
Market Closed -
London S.E.
18:30:00 02/10/2026 +03
|
After hours 22:59:25 | |||
| 68.85 EUR | +1.51% |
|
69.18 | +0.47% |
| 11:06am | 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 | 4,683 | - | - |
| Change | - | -29.42% | 32.14% | 30.8% | -0.9% | -23.5% | - | - |
| Enterprise Value (EV) 1 | 4,769 | 3,716 | 4,884 | 6,360 | 6,266 | 5,071 | 5,062 | 5,056 |
| Change | - | -22.07% | 31.42% | 30.22% | -1.47% | -19.07% | -0.18% | -0.12% |
| P/E | 59.6x | 29.5x | 26.4x | 38.3x | 25.8x | 18x | 15.2x | 12.8x |
| PBR | 2.85x | 2.56x | 3.26x | 4.31x | 4.14x | 3.49x | 3.25x | 3.07x |
| PEG | - | 0.5x | 0.5x | -4.43x | 0.5x | 1.4x | 0.8x | 0.7x |
| Capitalization / Revenue | 13x | 7.99x | 9.28x | 10.9x | 9.42x | 6.13x | 5.52x | 5.06x |
| EV / Revenue | 12.3x | 8.3x | 9.59x | 11.2x | 9.65x | 6.64x | 5.96x | 5.46x |
| EV / EBITDA | 21.4x | 14.8x | 16.1x | 18.3x | 15.4x | 11x | 9.61x | 8.52x |
| EV / EBIT | 34.6x | 17.8x | 18.3x | 21.1x | 17.6x | 12.7x | 11x | 9.78x |
| EV / FCF | 45x | 28.1x | 27.6x | 28.5x | 23.7x | 17.2x | 15.2x | 13.3x |
| FCF Yield | 2.22% | 3.56% | 3.62% | 3.51% | 4.21% | 5.82% | 6.56% | 7.53% |
| 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% | 2.5% | 3.03% | 3.53% |
| 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 | 379.2 | 373.2 |
| Reference price 2 | 61.42 | 46.93 | 64.16 | 85.10 | 85.80 | 67.60 | 67.60 | 67.60 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.39x | 8x | 17.08x | 0.26% | 4,118B | |
| 23.29x | 7.36x | 12.94x | 0.29% | 1,849B | |
| 14.89x | 3.97x | 9.19x | 1.37% | 494B | |
| 28.13x | 13.2x | 20.85x | 0.65% | 482B | |
| 18.93x | 5.61x | 16.85x | -.--% | 283B | |
| 20.92x | 1.52x | 10.44x | 1.01% | 267B | |
| 92.78x | 12.19x | 65.47x | -.--% | 192B | |
| 21.26x | 2.44x | 12.4x | -.--% | 139B | |
| 7.84x | 0.85x | 3.68x | -.--% | 109B | |
| Average | 27.16x | 6.13x | 18.77x | 0.4% | 881.42B | |
| Weighted average by Cap. | 20.68x | 7.52x | 16.53x | 0.36% |
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
