|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9.908 CHF | 0.00% |
|
0.00% | - |
| 20/07 | DOCMORRIS : UBS drops its Sell rating | ZD |
| 16/07 | Frankfurt stocks close: Dax slips by the narrowest margin below 25,000 points | DP |
Company Valuation: DocMorris AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,412 | 320.6 | 860.2 | 257.7 | 289.2 | 480.6 | - | - |
| Change | - | -86.71% | 168.32% | -70.05% | 12.22% | 66.19% | - | - |
| Enterprise Value (EV) 1 | 2,714 | 723.2 | 1,137 | 486.1 | 426.8 | 680.7 | 716.5 | 701.5 |
| Change | - | -73.36% | 57.22% | -57.25% | -12.21% | 59.5% | 5.27% | -2.09% |
| P/E | -10.1x | -1.61x | 10.5x | -2.42x | -1.71x | -6.48x | -13x | -36.3x |
| PBR | 5.44x | 0.84x | 2.01x | 0.69x | 0.7x | 1.56x | 1.57x | 1.73x |
| PEG | - | 0.1x | -0x | 0x | 0x | 0.1x | 0.3x | 0.6x |
| Capitalization / Revenue | 1.4x | 0.2x | 0.89x | 0.25x | 0.26x | 0.39x | 0.35x | 0.32x |
| EV / Revenue | 1.57x | 0.45x | 1.18x | 0.48x | 0.38x | 0.55x | 0.52x | 0.47x |
| EV / EBITDA | -19x | -9.31x | -29.6x | -10x | -8.85x | -40x | 33.8x | 13.6x |
| EV / EBIT | -14x | -5.15x | -13.7x | -5.41x | -4.41x | -10.5x | -23.3x | 527x |
| EV / FCF | -14x | -3.87x | -9.88x | -8.81x | -3.68x | -9.55x | -22.3x | -45.7x |
| FCF Yield | -7.15% | -25.9% | -10.1% | -11.4% | -27.2% | -10.5% | -4.48% | -2.19% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -23.4 | -15.88 | 7.05 | -8.25 | -3.47 | -1.567 | -0.7828 | -0.2795 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,726 | 1,608 | 966.9 | 1,017 | 1,124 | 1,237 | 1,389 | 1,485 |
| EBITDA 1 | -142.6 | -77.7 | -38.4 | -48.6 | -48.24 | -17 | 21.18 | 51.6 |
| EBIT 1 | -193.8 | -140.3 | -83.2 | -89.8 | -96.86 | -64.79 | -30.71 | 1.33 |
| Net income 1 | -225.7 | -171.1 | 82.2 | -97.3 | -134.4 | -81.01 | -43.68 | -14.85 |
| Net Debt 1 | 302.8 | 402.6 | 276.8 | 228.4 | 137.6 | 200.1 | 236 | 221 |
| Reference price 2 | 235.50 | 25.56 | 73.75 | 19.98 | 5.95 | 10.16 | 10.16 | 10.16 |
| Nbr of stocks (in thousands) | 10,240 | 12,543 | 11,664 | 12,897 | 48,599 | 48,889 | - | - |
| Announcement Date | 24/3/22 | 24/3/23 | 20/3/24 | 12/3/25 | 18/3/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.37x | 0.78x | 12.34x | -.--% | 15.94B | |
| 24.01x | 0.96x | 16.24x | 0.93% | 7.4B | |
| 15.91x | 0.71x | 7.4x | 2.35% | 6.07B | |
| 14.02x | 0.91x | 6.57x | 3.02% | 4.03B | |
| 14.64x | 1.28x | 7.85x | 5.42% | 3.31B | |
| 14.26x | 0.59x | 4.69x | 4.84% | 3.14B | |
| 15.06x | 0.91x | 6.85x | 4.26% | 3.12B | |
| 39.54x | - | - | - | 2.57B | |
| Average | 19.48x | 0.88x | 8.85x | 2.97% | 5.7B | |
| Weighted average by Cap. | 18.99x | 0.85x | 10.47x | 1.85% |
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
- ROSE Stock
- ROSE Stock
- Valuation DocMorris AG
Select your edition
All financial news and data tailored to specific country editions
