Valuation DHL Group

Equities

Market Closed - Xetra Other stock markets 03:35:20 14/02/26 am AEDT			5-day change	1st Jan Change
49.18 ^EUR	+0.82%		-1.05%	+5.24%

11/02	Teamsters union says DHL Teamsters met in Washington to begin negotiations for new National Master Agreement	RE
10/02	DHL Group Expands Delivery Partnership with Westwing	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	50,182	69,241	42,394	53,030	39,183	52,579	52,579	-
Change	-	37.98%	-38.77%	25.09%	-26.11%	34.19%	0%	-
Enterprise Value (EV) ¹	63,110	85,607	58,250	70,769	58,181	74,426	75,225	74,832
Change	-	35.65%	-31.96%	21.49%	-17.79%	27.92%	1.07%	-0.52%
P/E ratio	17.2x	14.1x	8.12x	14.8x	12.1x	16x	14.8x	13.4x
PBR	3.64x	3.66x	1.84x	2.8x	2.13x	2.38x	2.3x	2.15x
PEG	-	0.2x	1.02x	-0.5x	-1.6x	1.7x	1.88x	1.3x
Capitalization / Revenue	0.75x	0.85x	0.45x	0.65x	0.47x	0.63x	0.62x	0.59x
EV / Revenue	0.94x	1.05x	0.62x	0.87x	0.69x	0.89x	0.88x	0.84x
EV / EBITDA	7.27x	7.29x	4.62x	6.54x	5.49x	6.79x	6.64x	6.25x
EV / EBIT	13x	10.7x	6.9x	11.2x	9.88x	12.2x	11.8x	10.9x
EV / FCF	24.9x	20.9x	19x	24.1x	10.3x	25x	25.2x	22.2x
FCF Yield	4.02%	4.78%	5.27%	4.16%	9.72%	3.99%	3.96%	4.5%
Dividend per Share ²	1.35	1.8	1.85	1.85	1.85	1.862	1.922	1.994
Rate of return	3.33%	3.18%	5.26%	4.12%	5.44%	3.79%	3.91%	4.05%
EPS ²	2.36	4.01	4.33	3.04	2.81	3.074	3.317	3.672
Distribution rate	57.2%	44.9%	42.7%	60.9%	65.8%	60.6%	57.9%	54.3%
Net sales ¹	66,806	81,747	94,436	81,758	84,186	83,498	85,284	88,680
EBITDA ¹	8,677	11,746	12,613	10,822	10,606	10,954	11,322	11,982
EBIT ¹	4,847	7,978	8,436	6,345	5,886	6,083	6,373	6,886
Net income ¹	2,979	5,053	5,359	3,677	3,332	3,514	3,671	3,985
Net Debt ¹	12,928	16,366	15,856	17,739	18,998	21,847	22,646	22,253
Reference price ²	40.50	56.54	35.18	44.86	33.98	49.18	49.18	49.18
Nbr of stocks (in thousands)	1,239,059	1,224,639	1,205,059	1,182,263	1,153,116	1,069,118	1,069,118	-
Announcement Date	9/3/21	9/3/22	9/3/23	6/3/24	6/3/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DHL GROUP	16x	0.89x	6.79x	3.79%	62.4B
UNITED PARCEL SERVICE, INC.	18.25x	1.37x	10x	5.49%	101B
FEDEX CORPORATION	22.5x	1.12x	9.92x	1.54%	88.11B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.8x	1.69x	16.72x	1.03%	19.63B
J&T GLOBAL EXPRESS LIMITED	39.09x	1.04x	12.81x	-.--%	12.19B
INPOST S.A.	30.83x	2.75x	9.65x	-.--%	9.05B
GXO LOGISTICS, INC.	117.55x	0.72x	10.75x	-.--%	7.5B
SG HOLDINGS CO.,LTD.	14.98x	0.68x	8.11x	3.59%	5.77B
SINOTRANS LIMITED	7.12x	0.34x	5.28x	6.48%	5.7B
WUCHAN ZHONGDA GROUP CO.,LTD.	7.25x	-	-	-	4.18B
Average	29.84x	1.18x	10.01x	2.43%	31.57B
Weighted average by Cap.	22.52x	1.20x	9.76x	3.23%