Valuation DHL Group

Equities

Market Closed - Xetra Other stock markets 09:09:13 15/05/2026 pm IST			5-day change	1st Jan Change
46.80 ^EUR	-2.32%		-0.11%	+0.15%

13/05	Tariff Refunds Begin in the US Following Supreme Court Invalidation
12/05	DHL Group Unit, Dubai's SAF One Enter Supply Deal for Unblended Sustainable Aviation Fuel	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	69,241	42,394	53,030	39,183	52,402	52,000	-	-
Change	-	-38.77%	25.09%	-26.11%	33.74%	-0.77%	-	-
Enterprise Value (EV) ¹	85,607	58,250	70,769	58,181	73,918	76,196	75,793	75,578
Change	-	-31.96%	21.49%	-17.79%	27.05%	3.08%	-0.53%	-0.28%
P/E ratio	14.1x	8.12x	14.8x	12.1x	15.4x	14.5x	13x	12.2x
PBR	3.66x	1.84x	2.8x	2.13x	2.38x	2.29x	2.14x	1.98x
PEG	-	1.02x	-0.5x	-1.6x	1.88x	2.25x	1.2x	1.71x
Capitalization / Revenue	0.85x	0.45x	0.65x	0.47x	0.63x	0.61x	0.59x	0.57x
EV / Revenue	1.05x	0.62x	0.87x	0.69x	0.89x	0.9x	0.86x	0.83x
EV / EBITDA	7.29x	4.62x	6.54x	5.49x	6.74x	6.72x	6.35x	6.07x
EV / EBIT	10.7x	6.9x	11.2x	9.88x	12.1x	11.9x	11x	10.4x
EV / FCF	20.9x	19x	24.1x	10.3x	32.2x	22.8x	21.3x	19.7x
FCF Yield	4.78%	5.27%	4.16%	9.72%	3.1%	4.39%	4.7%	5.08%
Dividend per Share ²	1.8	1.85	1.85	1.85	1.9	1.948	2.029	2.141
Rate of return	3.18%	5.26%	4.12%	5.44%	4.07%	4.16%	4.33%	4.58%
EPS ²	4.01	4.33	3.04	2.81	3.04	3.236	3.588	3.844
Distribution rate	44.9%	42.7%	60.9%	65.8%	62.5%	60.2%	56.5%	55.7%
Net sales ¹	81,747	94,436	81,758	84,186	82,855	84,725	87,676	90,557
EBITDA ¹	11,746	12,613	10,822	10,606	10,970	11,334	11,940	12,452
EBIT ¹	7,978	8,436	6,345	5,886	6,103	6,415	6,898	7,249
Net income ¹	5,053	5,359	3,677	3,332	3,501	3,656	3,963	4,219
Net Debt ¹	16,366	15,856	17,739	18,998	21,516	24,195	23,793	23,577
Reference price ²	56.54	35.18	44.86	33.98	46.73	46.80	46.80	46.80
Nbr of stocks (in thousands)	12,24,639	12,05,059	11,82,263	11,53,116	11,21,383	11,11,121	-	-
Announcement Date	09/03/22	09/03/23	06/03/24	06/03/25	05/03/26	-	-	-

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.($)
DHL GROUP	14.46x	0.9x	6.72x	4.16%	6.04TCr
FEDEX CORPORATION	21.71x	1.11x	9.53x	1.53%	8.97TCr
UNITED PARCEL SERVICE, INC.	13.98x	1.15x	8.37x	6.63%	8.41TCr
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	22.89x	1.65x	15.75x	1.01%	2.03TCr
J&T GLOBAL EXPRESS LIMITED	20.2x	0.67x	7.57x	-.--%	1.05TCr
INPOST S.A.	25.78x	2.39x	8.83x	-.--%	884.27Cr
SINOTRANS LIMITED	9.69x	0.31x	5.91x	5.59%	592.11Cr
GXO LOGISTICS, INC.	26x	0.53x	7.69x	-.--%	554.3Cr
SG HOLDINGS CO.,LTD.	14.71x	0.68x	7.94x	3.67%	543.05Cr
Average	18.82x	1.04x	8.70x	2.51%	3.23TCr
Weighted average by Cap.	17.83x	1.10x	8.82x	3.51%