|
Market Closed -
Xetra
01:35:29 30/09/26 am AEST
|
After hours 05:58:00 am | |||
| 9.910 EUR | +0.92% |
|
9.915 | +0.05% |
| 25/09 | MLP SE : Gets a Buy rating from Berenberg | ZD |
| 14/08 | MLP SE : Berenberg maintains a Buy rating | ZD |
Company Valuation: MLP SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 936.8 | 561.7 | 605.7 | 670 | 753.7 | 1,081 | - | - |
| Change | - | -40.04% | 7.83% | 10.61% | 12.49% | 43.45% | - | - |
| Enterprise Value (EV) 1 | -441 | -399.5 | -448.2 | -480.3 | 674.8 | 3,128 | 3,064 | 2,973 |
| Change | - | 9.41% | -12.2% | -7.17% | 240.49% | 363.56% | -2.05% | -2.97% |
| P/E | 15x | 10.9x | 12.6x | 9.73x | 13.6x | 14.4x | 12.5x | 10.9x |
| PBR | 1.89x | 1.07x | 1.14x | 1.17x | 1.29x | 1.74x | 1.63x | 1.53x |
| PEG | - | -0.6x | -1.97x | 0.2x | -0.7x | 0.4x | 0.8x | 0.7x |
| Capitalization / Revenue | 1x | 0.59x | 0.62x | 0.63x | 0.7x | 0.95x | 0.89x | 0.83x |
| EV / Revenue | -0.47x | -0.42x | -0.46x | -0.45x | 0.63x | 2.75x | 2.53x | 2.29x |
| EV / EBITDA | -3.47x | -3.61x | -4.21x | -3.84x | 4.91x | 21.6x | 18.8x | 16.4x |
| EV / EBIT | -4.56x | -5.28x | -6.34x | -5.06x | 6.95x | 28x | 24.1x | 20.7x |
| EV / FCF | -0.82x | 1.27x | -4.48x | -3.49x | -40.6x | 43.7x | 36.6x | 33x |
| FCF Yield | -122% | 78.8% | -22.3% | -28.7% | -2.47% | 2.29% | 2.73% | 3.03% |
| Dividend per Share 2 | 0.3 | 0.3 | 0.3 | 0.36 | 0.36 | 0.394 | 0.438 | 0.525 |
| Rate of return | 3.5% | 5.84% | 5.42% | 5.87% | 5.2% | 3.98% | 4.42% | 5.3% |
| EPS 2 | 0.57 | 0.47 | 0.44 | 0.63 | 0.51 | 0.688 | 0.79 | 0.91 |
| Distribution rate | 52.6% | 63.8% | 68.2% | 57.1% | 70.6% | 57.3% | 55.4% | 57.7% |
| Net sales 1 | 934.5 | 949.1 | 973.5 | 1,067 | 1,080 | 1,138 | 1,212 | 1,297 |
| EBITDA 1 | 127.2 | 110.6 | 106.5 | 125 | 137.3 | 144.7 | 163 | 181.3 |
| EBIT 1 | 96.8 | 75.6 | 70.7 | 95 | 97.1 | 111.8 | 127.2 | 143.9 |
| Net income 1 | 62.8 | 48.6 | 44.1 | 69.3 | 55.63 | 74.98 | 86.16 | 97.88 |
| Net Debt 1 | -1,378 | -961.2 | -1,054 | -1,150 | -78.86 | 2,047 | 1,983 | 1,892 |
| Reference price 2 | 8.570 | 5.140 | 5.540 | 6.130 | 6.920 | 9.910 | 9.910 | 9.910 |
| Nbr of stocks (in thousands) | 109,314 | 109,288 | 109,333 | 109,298 | 108,913 | 109,100 | - | - |
| Announcement Date | 10/3/22 | 9/3/23 | 7/3/24 | 10/3/25 | 12/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.27x | 2.74x | 21.55x | 4.01% | 1.22B | |
| 18.45x | 3.44x | 9.43x | 3.11% | 63.4B | |
| 7.85x | - | - | 3.18% | 42.66B | |
| 12.77x | - | - | 2.19% | 14.28B | |
| 7.92x | 0.96x | - | 3.36% | 13.26B | |
| 12.1x | 0.81x | - | 2.02% | 8.7B | |
| 7.79x | - | - | 6.82% | 6.79B | |
| 20.55x | 24.39x | 77.95x | 2.27% | 4.42B | |
| -76.66x | 2.61x | 13.86x | 1.49% | 4.09B | |
| Average | 2.78x | 5.83x | 30.70x | 3.16% | 17.65B | |
| Weighted average by Cap. | 10.99x | 3.78x | 14.02x | 3.11% |
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
- MLP Stock
- Valuation MLP SE
Select your edition
All financial news and data tailored to specific country editions
