|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 38.46 EUR | +2.00% |
|
+1.29% | +69.32% |
| 12/06 | Uber Said to Gauge Investor Interest in Delivery Hero Assets Amid Takeover Plans | MT |
| 12/06 | Uber Explores Delivery Hero Asset Sales to Ease Takeover Approval | MT |
Company Valuation: Delivery Hero SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 24,589 | 11,521 | 6,545 | 7,793 | 6,775 | 11,451 | - | - |
| Change | - | -53.14% | -43.19% | 19.07% | -13.06% | 69.01% | - | - |
| Enterprise Value (EV) 1 | 26,299 | 14,284 | 10,019 | 9,118 | 8,764 | 13,575 | 13,394 | 12,904 |
| Change | - | -45.69% | -29.86% | -9% | -3.88% | 54.89% | -1.34% | -3.66% |
| P/E Ratio | -21.9x | -3.99x | -2.92x | -8.75x | -8.67x | -27.4x | -132x | 45x |
| PBR | 4.4x | 3.08x | 4.08x | 3.01x | 4.13x | 8.05x | 7.44x | 6.15x |
| PEG | - | -0x | 0.1x | 0.1x | 0.6x | 0.6x | 1.7x | -0x |
| Capitalization / Revenue | 4.2x | 1.34x | 0.66x | 0.63x | 0.48x | 0.73x | 0.66x | 0.61x |
| EV / Revenue | 4.49x | 1.67x | 1.01x | 0.74x | 0.62x | 0.86x | 0.78x | 0.69x |
| EV / EBITDA | -33.1x | -30.6x | 39.5x | 13.2x | 9.71x | 14.3x | 11.1x | 8.26x |
| EV / EBIT | -22.6x | -11.1x | -26.8x | 49.7x | 19.2x | 27.9x | 19x | 13.1x |
| EV / FCF | -22.6x | -15.2x | -35.8x | 25.4x | -35.6x | 61.4x | 37.6x | 23.4x |
| FCF Yield | -4.42% | -6.59% | -2.8% | 3.94% | -2.81% | 1.63% | 2.66% | 4.27% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -4.47 | -11.21 | -8.57 | -3.1 | -2.62 | -1.375 | -0.2862 | 0.8382 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,856 | 8,577 | 9,942 | 12,295 | 14,060 | 15,711 | 17,263 | 18,768 |
| EBITDA 1 | -795.6 | -467.2 | 253.6 | 692.5 | 903 | 949.6 | 1,206 | 1,563 |
| EBIT 1 | -1,164 | -1,282 | -373.4 | 183.5 | 457.3 | 487.3 | 703.1 | 986.6 |
| Net income 1 | -1,096 | -2,990 | -2,298 | -882.4 | -782.9 | -265.9 | -27.86 | 359.4 |
| Net Debt 1 | 1,711 | 2,763 | 3,474 | 1,325 | 1,989 | 2,124 | 1,942 | 1,452 |
| Reference price 2 | 98.00 | 44.78 | 25.01 | 27.12 | 22.72 | 37.70 | 37.70 | 37.70 |
| Nbr of stocks (in thousands) | 2,50,904 | 2,57,286 | 2,61,696 | 2,87,369 | 2,98,209 | 3,03,745 | - | - |
| Announcement Date | 28/04/22 | 26/04/23 | 25/04/24 | 24/04/25 | 25/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -27.43x | 0.86x | 14.3x | -.--% | 1.33TCr | |
| 15.34x | 4.21x | 9.8x | 1.34% | 53TCr | |
| 22.73x | 6.72x | 20.16x | -.--% | 34TCr | |
| 24.6x | 2.56x | 13.24x | -.--% | 15TCr | |
| 5.26x | 107.41x | 3.99x | 0.11% | 12TCr | |
| 9.99x | 12.47x | 121.89x | 0.42% | 11TCr | |
| 32.28x | 3.92x | 25.49x | -.--% | 9.87TCr | |
| 27.34x | 5.12x | 14.45x | -.--% | 8.25TCr | |
| 65.76x | 3.86x | 18.83x | -.--% | 7.32TCr | |
| 8.99x | 4.15x | 44.39x | 0.5% | 4.03TCr | |
| Average | 18.49x | 15.13x | 28.65x | 0.24% | 15.58TCr | |
| Weighted average by Cap. | 20.24x | 13.30x | 22.19x | 0.51% |
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
- DHER Stock
- Valuation Delivery Hero SE
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition