|
Real-time Estimate
Tradegate
06:41:43 11/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 14.00 EUR | 0.00% |
|
-0.72% | -2.46% |
| 15/08 | Masterflex SE Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
| 12/08 | Masterflex Se Confirms Earnings Guidance for the Financial Year 2026 | CI |
Company Valuation: Masterflex SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 62.13 | 79.26 | 80.41 | 90.22 | 136.6 | 134.7 | - | - |
| Change | - | 27.55% | 1.46% | 12.2% | 51.39% | -1.41% | - | - |
| Enterprise Value (EV) 1 | 78.05 | 96.1 | 93.51 | 99.17 | 139.3 | 134 | 126.6 | 116.8 |
| Change | - | 23.12% | -2.69% | 6.05% | 40.45% | -3.82% | -5.52% | -7.74% |
| P/E | 19x | 10.2x | 10.1x | 10.9x | 15.6x | 14.5x | 10.9x | 9.56x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0x | 4.09x | 3.02x | 2.68x | 2.4x | 0.3x | 0.7x |
| Capitalization / Revenue | 0.79x | 0.79x | 0.8x | 0.92x | 1.33x | 1.26x | 1.13x | 1.05x |
| EV / Revenue | 0.99x | 0.96x | 0.92x | 1.01x | 1.36x | 1.25x | 1.06x | 0.91x |
| EV / EBITDA | 7.32x | 5.85x | 5.23x | 5.46x | 7.14x | 6.94x | 5.41x | 4.45x |
| EV / EBIT | 13.5x | 8.43x | 7.43x | 7.8x | 9.98x | 9.78x | 7.13x | 5.79x |
| EV / FCF | 23.3x | 22.6x | 12.8x | 9.77x | 13.2x | 19.7x | 11.6x | 9.05x |
| FCF Yield | 4.29% | 4.42% | 7.82% | 10.2% | 7.58% | 5.08% | 8.65% | 11% |
| Dividend per Share 2 | 0.12 | 0.2 | 0.25 | 0.27 | 0.3 | 0.35 | 0.4 | 0.45 |
| Rate of return | 1.86% | 2.43% | 2.99% | 2.88% | 2.11% | 2.5% | 2.86% | 3.21% |
| EPS 2 | 0.34 | 0.81 | 0.83 | 0.86 | 0.91 | 0.965 | 1.285 | 1.465 |
| Distribution rate | 35.3% | 24.7% | 30.1% | 31.4% | 33% | 36.3% | 31.1% | 30.7% |
| Net sales 1 | 79.07 | 100.3 | 101.1 | 98.07 | 102.6 | 106.8 | 119 | 128.8 |
| EBITDA 1 | 10.67 | 16.44 | 17.87 | 18.16 | 19.51 | 19.3 | 23.4 | 26.25 |
| EBIT 1 | 5.764 | 11.4 | 12.58 | 12.71 | 13.96 | 13.7 | 17.75 | 20.15 |
| Net income 1 | 3.282 | 7.777 | 7.993 | 8.23 | 8.713 | 9.35 | 12.45 | 14.2 |
| Net Debt 1 | 15.92 | 16.84 | 13.1 | 8.95 | 2.7 | -0.7 | -8.1 | -17.9 |
| Reference price 2 | 6.46 | 8.24 | 8.36 | 9.38 | 14.20 | 14.00 | 14.00 | 14.00 |
| Nbr of stocks (in thousands) | 9,618 | 9,618 | 9,618 | 9,618 | 9,618 | 9,618 | - | - |
| Announcement Date | 31/3/22 | 31/3/23 | 26/3/24 | 28/3/25 | 31/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.51x | 1.25x | 6.94x | 2.5% | 157M | |
| 29.9x | 5.12x | 18.63x | 0.87% | 118B | |
| 26.2x | 4.8x | 16.82x | 2.3% | 35.1B | |
| 20.63x | 1.76x | 12.7x | 2.27% | 30B | |
| 28.84x | 3.87x | 14.6x | 0.12% | 28.36B | |
| 19.39x | 3.31x | 10.58x | 1.57% | 27.62B | |
| 20.69x | 3.01x | 12.96x | 1.13% | 25.24B | |
| 23.21x | 2.84x | 12.24x | 1.62% | 24.88B | |
| 94.1x | 35.47x | 77.35x | 0.4% | 24.5B | |
| 25.4x | 3.2x | 15.62x | 1.78% | 23.34B | |
| Average | 30.29x | 6.46x | 19.84x | 1.46% | 33.7B | |
| Weighted average by Cap. | 30.91x | 6.28x | 20.07x | 1.24% |
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
- MZX Stock
- Valuation Masterflex SE
Select your edition
All financial news and data tailored to specific country editions
