|
Market Closed -
OTC Markets
06:53:42 27/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 46.73 USD | -0.46% |
|
+5.74% | -8.82% |
| 22/10 | Scout24 SE : Bernstein reaffirms its Buy rating | ZD |
| 21/10 | Bernstein Keeps Scout24's Rating at Outperform | MT |
Company Valuation: Scout24 SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,064 | 3,574 | 4,723 | 6,177 | 6,122 | 5,816 | - | - |
| Change | - | -29.42% | 32.14% | 30.8% | -0.9% | -5% | - | - |
| Enterprise Value (EV) 1 | 4,769 | 3,716 | 4,884 | 6,360 | 6,266 | 6,233 | 6,251 | 6,217 |
| Change | - | -22.07% | 31.42% | 30.22% | -1.47% | -0.53% | 0.29% | -0.54% |
| P/E | 59.6x | 29.5x | 26.4x | 38.3x | 25.8x | 22.6x | 19.1x | 16x |
| PBR | 2.85x | 2.56x | 3.26x | 4.31x | 4.14x | 4.33x | 4.1x | 3.79x |
| PEG | - | 0.5x | 0.5x | -4.43x | 0.5x | 1.9x | 1.1x | 0.8x |
| Capitalization / Revenue | 13x | 7.99x | 9.28x | 10.9x | 9.42x | 7.61x | 6.84x | 6.25x |
| EV / Revenue | 12.3x | 8.3x | 9.59x | 11.2x | 9.65x | 8.16x | 7.35x | 6.68x |
| EV / EBITDA | 21.4x | 14.8x | 16.1x | 18.3x | 15.4x | 13.5x | 11.8x | 10.5x |
| EV / EBIT | 34.6x | 17.8x | 18.3x | 21.1x | 17.6x | 15.6x | 13.5x | 11.9x |
| EV / FCF | 45x | 28.1x | 27.6x | 28.5x | 23.7x | 20.9x | 18.7x | 16.3x |
| FCF Yield | 2.22% | 3.56% | 3.62% | 3.51% | 4.21% | 4.78% | 5.34% | 6.12% |
| Dividend per Share 2 | 0.84 | 0.85 | 1.2 | 1.32 | 1.5 | 1.749 | 2.094 | 2.395 |
| Rate of return | 1.37% | 1.81% | 1.87% | 1.55% | 1.75% | 2.08% | 2.49% | 2.85% |
| EPS 2 | 1.03 | 1.59 | 2.43 | 2.22 | 3.33 | 3.72 | 4.393 | 5.237 |
| Distribution rate | 81.6% | 53.5% | 49.4% | 59.5% | 45% | 47% | 47.7% | 45.7% |
| Net sales 1 | 389 | 447.5 | 509.1 | 566.3 | 649.6 | 764.3 | 850.6 | 931.1 |
| EBITDA 1 | 222.8 | 251.1 | 303.9 | 348.1 | 405.7 | 463 | 528.4 | 591.7 |
| EBIT 1 | 137.7 | 208.8 | 267.6 | 301 | 356.1 | 398.8 | 462.9 | 520.7 |
| Net income 1 | 90.5 | 123.5 | 178.8 | 162.1 | 240 | 263.4 | 304.6 | 348.1 |
| Net Debt 1 | -294.8 | 142.3 | 161.3 | 182.7 | 144.5 | 417.7 | 435.6 | 401.6 |
| Reference price 2 | 61.42 | 46.93 | 64.16 | 85.10 | 85.80 | 83.95 | 83.95 | 83.95 |
| Nbr of stocks (in thousands) | 82,447 | 76,157 | 73,609 | 72,590 | 71,350 | 69,277 | - | - |
| Announcement Date | 1/3/22 | 28/2/23 | 28/2/24 | 27/2/25 | 26/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.38x | 7.46x | 15.94x | 0.28% | 3,860B | |
| 21.59x | 6.33x | 11.31x | 0.34% | 1,612B | |
| 31.36x | 14.68x | 23.21x | 0.57% | 537B | |
| 13.32x | 3.54x | 8.2x | 1.53% | 443B | |
| 17.84x | 5.27x | 15.79x | -.--% | 262B | |
| 18.94x | 1.38x | 9.33x | 1.09% | 249B | |
| 103.92x | 13.8x | 74.1x | -.--% | 216B | |
| 20.83x | 2.37x | 12.07x | -.--% | 135B | |
| 43.31x | 5.03x | 33.2x | -.--% | 118B | |
| Average | 31.83x | 6.65x | 22.57x | 0.42% | 825.89B | |
| Weighted average by Cap. | 21.09x | 7.27x | 16.67x | 0.38% |
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
- G24 Stock
- SCCTY Stock
- Valuation Scout24 SE
Select your edition
All financial news and data tailored to specific country editions
