|
Market Closed -
Xetra
09:05:15 30/09/2026 pm IST
|
Pre-market 12:01:06 pm | |||
| 67.00 EUR | -0.15% |
|
67.58 | +0.86% |
| 28/09 | Scout24 SE : Gets a Buy rating from Goldman Sachs | ZD |
| 28/09 | Goldman raises target for Scout24 to €108 - 'Buy' | DP |
Company Valuation: Scout24 SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,064 | 3,574 | 4,723 | 6,177 | 6,122 | 4,642 | - | - |
| Change | - | -29.42% | 32.14% | 30.8% | -0.9% | -24.18% | - | - |
| Enterprise Value (EV) 1 | 4,769 | 3,716 | 4,884 | 6,360 | 6,266 | 5,030 | 5,021 | 5,015 |
| Change | - | -22.07% | 31.42% | 30.22% | -1.47% | -19.73% | -0.18% | -0.12% |
| P/E | 59.6x | 29.5x | 26.4x | 38.3x | 25.8x | 17.9x | 15.1x | 12.6x |
| PBR | 2.85x | 2.56x | 3.26x | 4.31x | 4.14x | 3.46x | 3.22x | 3.05x |
| PEG | - | 0.5x | 0.5x | -4.43x | 0.5x | 1.4x | 0.8x | 0.7x |
| Capitalization / Revenue | 13x | 7.99x | 9.28x | 10.9x | 9.42x | 6.08x | 5.47x | 5.01x |
| EV / Revenue | 12.3x | 8.3x | 9.59x | 11.2x | 9.65x | 6.59x | 5.91x | 5.42x |
| EV / EBITDA | 21.4x | 14.8x | 16.1x | 18.3x | 15.4x | 10.9x | 9.53x | 8.45x |
| EV / EBIT | 34.6x | 17.8x | 18.3x | 21.1x | 17.6x | 12.6x | 10.9x | 9.7x |
| EV / FCF | 45x | 28.1x | 27.6x | 28.5x | 23.7x | 17x | 15.1x | 13.2x |
| FCF Yield | 2.22% | 3.56% | 3.62% | 3.51% | 4.21% | 5.87% | 6.61% | 7.59% |
| Dividend per Share 2 | 0.84 | 0.85 | 1.2 | 1.32 | 1.5 | 1.693 | 2.049 | 2.389 |
| Rate of return | 1.37% | 1.81% | 1.87% | 1.55% | 1.75% | 2.53% | 3.06% | 3.57% |
| EPS 2 | 1.03 | 1.59 | 2.43 | 2.22 | 3.33 | 3.746 | 4.443 | 5.3 |
| Distribution rate | 81.6% | 53.5% | 49.4% | 59.5% | 45% | 45.2% | 46.1% | 45.1% |
| Net sales 1 | 389 | 447.5 | 509.1 | 566.3 | 649.6 | 763.8 | 849.1 | 926 |
| EBITDA 1 | 222.8 | 251.1 | 303.9 | 348.1 | 405.7 | 462.8 | 527 | 593.2 |
| EBIT 1 | 137.7 | 208.8 | 267.6 | 301 | 356.1 | 399.9 | 460.9 | 517 |
| Net income 1 | 90.5 | 123.5 | 178.8 | 162.1 | 240 | 265.1 | 308.8 | 354 |
| Net Debt 1 | -294.8 | 142.3 | 161.3 | 182.7 | 144.5 | 388.4 | 379.2 | 373.2 |
| Reference price 2 | 61.42 | 46.93 | 64.16 | 85.10 | 85.80 | 67.00 | 67.00 | 67.00 |
| Nbr of stocks (in thousands) | 82,447 | 76,157 | 73,609 | 72,590 | 71,350 | 69,277 | - | - |
| Announcement Date | 01/03/22 | 28/02/23 | 28/02/24 | 27/02/25 | 26/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.88x | 6.59x | 10.87x | 2.53% | 527.09Cr | |
| 16.67x | 8.14x | 17.39x | 0.25% | 4,19000Cr | |
| 23.23x | 7.35x | 12.93x | 0.29% | 1,84700Cr | |
| 14.88x | 3.97x | 9.19x | 1.37% | 49TCr | |
| 28.21x | 13.23x | 20.91x | 0.64% | 48TCr | |
| 19.42x | 5.75x | 17.28x | -.--% | 29TCr | |
| 21.02x | 1.52x | 10.44x | 1.01% | 27TCr | |
| 92.29x | 12.12x | 65.11x | -.--% | 19TCr | |
| 21.46x | 2.46x | 12.51x | -.--% | 14TCr | |
| 7.99x | 0.88x | 3.8x | -.--% | 11TCr | |
| Average | 26.30x | 6.20x | 18.04x | 0.61% | 80.18TCr | |
| Weighted average by Cap. | 20.78x | 7.59x | 16.69x | 0.36% |
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
- G24 Stock
- Valuation Scout24 SE
Select your edition
All financial news and data tailored to specific country editions
