Valuation Net-Digital AG

Stocks

Market Closed - Xetra 09:05:16 16/10/2026 pm IST			5-day change	1st Jan Change
31.00 ^EUR	+6.90%		+13.14%	+77.14%

25/09	Net digital AG Revises Earnings Guidance for the Full Year 2026	CI
23/03	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	66.34	66.34	-
Change	-	-	77.14%	0%	-
Enterprise Value (EV) ¹	-	37.45	65.74	66.34	66.34
Change	-	-	75.54%	0.91%	0%
P/E	-	-	48.1x	30.4x	20.8x
PBR	-	-	34.4x	-	-
PEG	-	-	-	0.5x	0.5x
Capitalization / Revenue	-	3.42x	2.33x	1.79x	1.45x
EV / Revenue	-	3.42x	2.31x	1.79x	1.45x
EV / EBITDA	-	-	23.1x	15.7x	11.3x
EV / EBIT	-	-	31.5x	20.1x	13.8x
EV / FCF	-	-	424x	28.6x	19.4x
FCF Yield	-	-	0.24%	3.5%	5.16%
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	31.00	31.00	31.00
Nbr of stocks (in thousands)	-	2,140	2,140	2,140	-
Announcement Date	28/06/23	01/07/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NET-DIGITAL AG	-	2.31x	23.07x	-	7.46Cr
MICROSOFT CORPORATION	26.83x	9.91x	16.18x	0.73%	3,92800Cr
PALANTIR TECHNOLOGIES INC.	119.93x	52.98x	86.28x	-.--%	45TCr
ORACLE CORPORATION	19.3x	5.59x	9.74x	1.56%	39TCr
PALO ALTO NETWORKS, INC.	216.99x	19.31x	56.52x	-.--%	28TCr
SAP SE	28.38x	5.66x	17.83x	1.34%	26TCr
CROWDSTRIKE HOLDINGS, INC.	2273.9x	37.98x	124.23x	-.--%	23TCr
SERVICENOW, INC.	90.05x	8.93x	23.9x	-.--%	15TCr
FORTINET, INC.	54.82x	14.71x	38.75x	-.--%	12TCr
ADOBE INC.	13.44x	3.57x	7.47x	-.--%	9.54TCr
Average	315.96x	16.09x	40.40x	0.4%	59.02TCr
Weighted average by Cap.	133.24x	14.23x	27.85x	0.65%