Valuation Nexity Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 01:25:18 11/09/2026 am IST			5-day change	1st Jan Change
5.965 ^EUR	+0.34%		-6.67%	-32.79%

07/09	T. Rowe Price Associates falls below 5% in Nexity
28/08	Listen to the yellow birds

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,287	1,446	931.6	724.3	499.9	333.5	-	-
Change	-	-36.77%	-35.58%	-22.26%	-30.98%	-33.28%	-	-
Enterprise Value (EV) ¹	3,511	3,045	2,437	1,939	1,684	1,510	1,509	1,456
Change	-	-13.28%	-19.95%	-20.43%	-13.15%	-10.36%	-0.06%	-3.54%
P/E	7.07x	7.66x	48.1x	-11.6x	-2.64x	-16.4x	26.5x	7.2x
PBR	1.2x	0.74x	0.5x	0.4x	0.31x	0.2x	0.2x	0.19x
PEG	-	-0.2x	-0.5x	0x	-0x	0.2x	-0x	0x
Capitalization / Revenue	0.47x	0.31x	0.22x	0.2x	0.18x	0.13x	0.13x	0.12x
EV / Revenue	0.73x	0.65x	0.57x	0.55x	0.6x	0.59x	0.57x	0.54x
EV / EBITDA	6.53x	5.56x	5.92x	21.8x	6.8x	5.28x	4.6x	4.05x
EV / EBIT	9.47x	8.31x	9.91x	970x	112x	23.4x	12.9x	10.4x
EV / FCF	-16.1x	45x	13.6x	10.5x	9.5x	90x	92.2x	18.6x
FCF Yield	-6.23%	2.22%	7.37%	9.56%	10.5%	1.11%	1.08%	5.36%
Dividend per Share ²	2.5	2.5	-	-	-	-	0.125	0.125
Rate of return	6.05%	9.59%	-	-	-	-	2.09%	2.09%
EPS ²	5.85	3.4	0.35	-1.12	-3.4	-0.3654	0.2263	0.8315
Distribution rate	42.7%	73.5%	-	-	-	-	55.2%	15%
Net sales ¹	4,836	4,704	4,273	3,535	2,821	2,538	2,661	2,703
EBITDA ¹	537.9	547.4	412	89	247.7	285.8	327.9	359.2
EBIT ¹	370.6	366.6	246	2	15	64.55	116.7	140.5
Net income ¹	324.9	187.8	19	-62	-188.4	-22.83	12.45	45.05
Net Debt ¹	1,224	1,599	1,506	1,215	1,184	1,176	1,175	1,122
Reference price ²	41.340	26.060	16.850	13.000	8.975	5.990	5.990	5.990
Nbr of stocks (in thousands)	55,325	55,492	55,288	55,712	55,697	55,678	-	-
Announcement Date	23/02/22	22/02/23	28/02/24	27/02/25	25/02/26	-	-	-

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.($)
ALEC HOLDINGS	8.18x	0.3x	4.37x	7.41%	183.75Cr
GREENTOWN MANAGEMENT HOLDINGS COMPANY LIMITED	7.57x	0.57x	2.88x	10.54%	49Cr
WEE HUR HOLDINGS LTD.	7.5x	2.15x	8.32x	1.75%	48Cr
SHAPE AUSTRALIA CORPORATION LIMITED	16.92x	0.39x	8.67x	4.96%	46Cr
NEXITY	-16.33x	0.59x	5.28x	-.--%	39Cr
Average	4.77x	0.80x	5.90x	4.93%	72.98Cr
Weighted average by Cap.	6.51x	0.62x	5.32x	6%