Valuation Borussia Dortmund GmbH

Stocks

Market Closed - Xetra Other stock markets 09:05:17 15/07/2026 pm IST			5-day change	1st Jan Change
3.070 ^EUR	+0.99%		+1.99%	-6.97%

23/06	Borussia Dortmund GmbH & Co. Kommanditgesellschaft auf Aktien(XTRA:BVB) dropped from Germany SDAX (Total Return) Index	CI
22/06	INDEX MONITOR: Hochtief Joins the Dax, Porsche SE Moves to the MDax	DP

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	571.7	394.9	481.8	389.6	433.8	338.9	-	-
Change	-	-30.92%	22%	-19.13%	11.33%	-21.88%	-	-
Enterprise Value (EV) ¹	647.9	401.5	490.3	425.9	460.3	390.9	394.9	383.7
Change	-	-38.02%	22.1%	-13.14%	8.08%	-15.08%	1.04%	-2.85%
P/E	-7.87x	-10.8x	48.5x	-	65.5x	-24.1x	39.6x	20.9x
PBR	2.46x	1.41x	1.7x	1.19x	1.33x	1.01x	1.05x	1.03x
PEG	-	0.2x	-0x	-	-	0x	-0x	0.2x
Capitalization / Revenue	1.71x	0.86x	1.15x	0.77x	0.82x	0.73x	0.69x	0.68x
EV / Revenue	1.94x	0.88x	1.17x	0.84x	0.87x	0.85x	0.81x	0.76x
EV / EBITDA	16.6x	4.97x	3.98x	2.83x	3.97x	4.15x	3.38x	3.07x
EV / EBIT	-8.99x	-13.8x	29x	9.27x	43.8x	-27.6x	36.1x	17.8x
EV / FCF	-8.55x	-8.72x	-5.25x	-4.59x	-5.21x	533x	44.2x	17.8x
FCF Yield	-11.7%	-11.5%	-19.1%	-21.8%	-19.2%	0.19%	2.26%	5.61%
Dividend per Share ²	-	-	-	0.06	0.06	0.055	0.07	0.0733
Rate of return	-	-	-	1.7%	1.53%	1.79%	2.28%	2.39%
EPS ²	-0.79	-0.33	0.09	-	0.06	-0.1275	0.0775	0.1467
Distribution rate	-	-	-	-	100%	-43.1%	90.3%	50%
Net sales ¹	334.2	456.9	418.2	509.1	526	461.4	488.4	501.8
EBITDA ¹	38.95	80.76	123.2	150.3	115.9	94.08	116.9	125.1
EBIT ¹	-72.09	-29.18	16.91	45.93	10.51	-14.15	10.92	21.5
Net income ¹	-72.81	-35.06	9.55	44.31	6.497	-14.25	8.35	16.1
Net Debt ¹	76.24	6.608	8.466	36.22	26.47	52	56.07	44.8
Reference price ²	6.215	3.578	4.365	3.530	3.930	3.070	3.070	3.070
Nbr of stocks (in thousands)	91,981	1,10,377	1,10,377	1,10,377	1,10,377	1,10,377	-	-
Announcement Date	20/09/21	28/09/22	29/09/23	11/09/24	15/08/25	-	-	-

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.($)
BORUSSIA DORTMUND GMBH	-23.84x	0.84x	4.12x	1.81%	38Cr
ATLANTA BRAVES HOLDINGS, INC.	-255.88x	5.21x	39.99x	-.--%	340.9Cr
JUVENTUS FOOTBALL CLUB S.P.A.	-15.52x	2.48x	11.08x	-.--%	100.21Cr
LISHENG SPORTS (SHANGHAI) CO.,LTD	69.67x	-	-	-	29Cr
Average	-56.39x	2.84x	18.40x	0.6%	127.01Cr
Weighted average by Cap.	-172.66x	4.29x	31.08x	0.14%