|
Market Closed -
Xetra
03:38:26 30/10/26 am AEDT
|
Pre-market 05:46:48 pm | |||
| 196.60 EUR | -3.15% |
|
196.40 | -0.10% |
| 21/10 | Friedrich Vorwerk surges after raising guidance, MBB follows suit | DP |
| 21/10 | Friedrich Vorwerk and major shareholder MBB raise full-year targets again | DP |
Company Valuation: MBB SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 817.5 | 536.7 | 539.1 | 543.1 | 1,117 | 1,033 | - | - |
| Change | - | -34.34% | 0.43% | 0.75% | 105.73% | -7.57% | - | - |
| Enterprise Value (EV) 1 | 484.2 | 91.54 | 63.76 | -10.78 | 353.5 | 203.5 | 270 | 258.8 |
| Change | - | -81.1% | -30.34% | -116.91% | 3,378.34% | -42.44% | 32.65% | -4.15% |
| P/E | -70.3x | 41.9x | 44.9x | 14.4x | 21.7x | 23.3x | 18.2x | 14.9x |
| PBR | 1.39x | 1.01x | 0.97x | 0.97x | 1.67x | 0.99x | 0.94x | 0.93x |
| PEG | - | -0x | -10.93x | 0x | 0.6x | -2.1x | 0.6x | 0.7x |
| Capitalization / Revenue | 1.2x | 0.6x | 0.56x | 0.51x | 0.95x | 0.87x | 0.81x | 0.75x |
| EV / Revenue | 0.71x | 0.1x | 0.07x | -0.01x | 0.3x | 0.17x | 0.21x | 0.19x |
| EV / EBITDA | 8.66x | 1.04x | 0.82x | -0.07x | 1.62x | 0.82x | 1.05x | 0.96x |
| EV / EBIT | 25.5x | 2.05x | 1.88x | -0.11x | 2.15x | 1.04x | 1.33x | 1.18x |
| EV / FCF | 16.4x | -10.2x | 0.82x | -0.08x | 2.06x | 1.77x | 2.33x | 1.81x |
| FCF Yield | 6.1% | -9.76% | 123% | -1,277% | 48.5% | 56.6% | 42.9% | 55.1% |
| Dividend per Share 2 | 0.99 | 0.99 | 1.01 | 1.11 | 1.21 | 1.233 | 1.35 | 1.39 |
| Rate of return | 0.72% | 1.08% | 1.07% | 1.11% | 0.59% | 0.63% | 0.69% | 0.71% |
| EPS 2 | -1.96 | 2.19 | 2.1 | 6.93 | 9.51 | 8.43 | 10.8 | 13.17 |
| Distribution rate | -50.5% | 45.2% | 48.1% | 16% | 12.7% | 14.6% | 12.5% | 10.6% |
| Net sales 1 | 680.3 | 896.5 | 954.6 | 1,068 | 1,170 | 1,187 | 1,279 | 1,374 |
| EBITDA 1 | 55.9 | 87.98 | 78.19 | 145.7 | 217.8 | 248.9 | 255.9 | 270 |
| EBIT 1 | 19 | 44.57 | 33.92 | 99.04 | 164.5 | 196.5 | 202.8 | 219.9 |
| Net income 1 | -11.57 | 11.76 | 12.15 | 37.66 | 50.78 | 45 | 58.25 | 71.6 |
| Net Debt 1 | -333.3 | -445.2 | -475.3 | -553.9 | -763.8 | -829.2 | -762.8 | -774 |
| Reference price 2 | 137.80 | 91.80 | 94.30 | 99.90 | 206.50 | 196.60 | 196.60 | 196.60 |
| Nbr of stocks (in thousands) | 5,932 | 5,847 | 5,716 | 5,436 | 5,411 | 5,253 | - | - |
| Announcement Date | 31/3/22 | 30/3/23 | 26/3/24 | 31/3/25 | 31/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.32x | 0.17x | 0.82x | 0.63% | 1.15B | |
| 51.98x | 2.5x | 23.47x | 0.07% | 95.5B | |
| 12.14x | 1.03x | 5.7x | 4.8% | 67.59B | |
| 25.58x | 1.96x | 19.83x | 1.14% | 55.51B | |
| 26.12x | 3.2x | 17.76x | 0.25% | 46.32B | |
| 52.95x | 4.14x | 25.95x | 1.78% | 40.92B | |
| 26.55x | 0.66x | 10.87x | 2.34% | 32.27B | |
| 20.54x | 1.44x | 13.31x | 0.23% | 30.41B | |
| 5.32x | 0.34x | 6.69x | 5.3% | 28.58B | |
| 21.89x | 0.41x | 6.53x | 2.79% | 27.36B | |
| Average | 26.64x | 1.59x | 13.09x | 1.93% | 42.56B | |
| Weighted average by Cap. | 30.17x | 1.93x | 15.83x | 1.86% |
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
- MBB Stock
- Valuation MBB SE
Select your edition
All financial news and data tailored to specific country editions
