Valuation Net-Digital AG

Stocks

Market Closed - Xetra 02:35:19 20/10/26 am AEDT			5-day change	1st Jan Change
30.60 ^EUR	-1.29%		+7.75%	+74.86%

25/09	Net digital AG Revises Earnings Guidance for the Full Year 2026	CI
24/03	Net Digital AG says co. publishes 2026 forecast with continued growth in revenue and earnings	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2024	2025	2026	2027
Market Cap ¹	-	37.45	65.48	65.48	-
Change	-	-	74.86%	0%	-
Enterprise Value (EV) ¹	-	37.45	64.88	65.48	65.48
Change	-	-	73.26%	0.92%	0%
P/E	-	-	47.4x	30x	20.5x
PBR	-	-	34x	-	-
PEG	-	-	-	0.5x	0.4x
Capitalization / Revenue	-	3.42x	2.3x	1.77x	1.43x
EV / Revenue	-	3.42x	2.28x	1.77x	1.43x
EV / EBITDA	-	-	22.8x	15.5x	11.1x
EV / EBIT	-	-	31.1x	19.9x	13.6x
EV / FCF	-	-	419x	28.2x	19.1x
FCF Yield	-	-	0.24%	3.54%	5.22%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-	-	0.645	1.02	1.49
Distribution rate	-	-	-	-	-
Net sales ¹	10.7	10.96	28.5	36.97	45.77
EBITDA ¹	-	-	2.85	4.23	5.88
EBIT ¹	-	-	2.085	3.295	4.805
Net income ¹	-0.3974	-1.984	1.395	2.17	3.195
Net Debt ¹	-	-	-0.6	-	-
Reference price ²	4.64	17.50	30.60	30.60	30.60
Nbr of stocks (in thousands)	-	2,140	2,140	2,140	-
Announcement Date	28/6/23	1/7/25	-	-	-

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.($)
NET-DIGITAL AG	-	2.31x	23.07x	-	74.63M
MICROSOFT CORPORATION	26.83x	9.91x	16.18x	0.73%	3,928B
PALANTIR TECHNOLOGIES INC.	119.93x	52.98x	86.28x	-.--%	447B
ORACLE CORPORATION	19.3x	5.59x	9.74x	1.56%	389B
PALO ALTO NETWORKS, INC.	216.99x	19.31x	56.52x	-.--%	280B
SAP SE	28.38x	5.66x	17.83x	1.34%	259B
CROWDSTRIKE HOLDINGS, INC.	2273.9x	37.98x	124.23x	-.--%	233B
SERVICENOW, INC.	90.05x	8.93x	23.9x	-.--%	147B
FORTINET, INC.	54.82x	14.71x	38.75x	-.--%	124B
ADOBE INC.	13.44x	3.57x	7.47x	-.--%	95.43B
Average	315.96x	16.09x	40.40x	0.4%	590.24B
Weighted average by Cap.	133.24x	14.23x	27.85x	0.65%