Valuation Net-Digital AG

Stocks

Market Closed - Xetra 10:05:16 13/11/2026 pm IST			5-day change	1st Jan Change
29.60 ^EUR	+3.50%		+9.63%	+69.14%

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	63.34	63.34	-
Change	-	-	69.14%	0%	-
Enterprise Value (EV) ¹	-	37.45	62.74	63.34	63.34
Change	-	-	67.54%	0.96%	0%
P/E	-	-	45.9x	20.9x	15.7x
PBR	-	-	32.9x	-	-
PEG	-	-	-	0x	0.5x
Capitalization / Revenue	-	3.42x	2.22x	1.41x	1.14x
EV / Revenue	-	3.42x	2.2x	1.41x	1.14x
EV / EBITDA	-	-	22x	9.15x	9.29x
EV / EBIT	-	-	30.1x	14.4x	10.8x
EV / FCF	-	-	405x	22.3x	14.4x
FCF Yield	-	-	0.25%	4.48%	6.93%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-	-	0.645	1.415	1.88
Distribution rate	-	-	-	-	-
Net sales ¹	10.7	10.96	28.5	45.02	55.64
EBITDA ¹	-	-	2.85	6.92	6.815
EBIT ¹	-	-	2.085	4.405	5.875
Net income ¹	-0.3974	-1.984	1.395	3.015	4.035
Net Debt ¹	-	-	-0.6	-	-
Reference price ²	4.64	17.50	29.60	29.60	29.60
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	-	2.2x	22.02x	-	6.99Cr
MICROSOFT CORPORATION	26.3x	9.79x	15.88x	0.75%	3,89000Cr
PALANTIR TECHNOLOGIES INC.	100.37x	45.91x	74.02x	-.--%	40TCr
ORACLE CORPORATION	18.78x	5.6x	9.72x	1.63%	39TCr
SAP SE	29.73x	6.04x	18.76x	1.26%	27TCr
PALO ALTO NETWORKS, INC.	209.1x	18.14x	53.1x	-.--%	26TCr
CROWDSTRIKE HOLDINGS, INC.	1869.1x	37.84x	123.79x	-.--%	23TCr
APPLOVIN CORPORATION	25.16x	16.17x	19.26x	-.--%	14TCr
SERVICENOW, INC.	71.54x	6.54x	17.12x	-.--%	11TCr
ADOBE INC.	13.31x	3.54x	7.41x	-.--%	9.46TCr
Average	262.60x	15.18x	36.11x	0.4%	58TCr
Weighted average by Cap.	114.04x	13.35x	25.65x	0.68%