|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.90 EUR | -2.82% |
|
-13.60% | -2.95% |
| 07:20am | AI Concerns Spread to More Sectors — Now Hitting Online Brokers | DP |
| Feb. 09 | Glovo's Italian food delivery arm placed under supervision over alleged labour exploitation | RE |
Company Valuation: Delivery Hero SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 25,311 | 24,589 | 11,521 | 6,545 | 7,793 | 6,722 | 6,722 | - |
| Change | - | -2.85% | -53.14% | -43.19% | 19.07% | -13.75% | 0% | - |
| Enterprise Value (EV) 1 | 22,389 | 26,299 | 14,284 | 10,019 | 9,118 | 8,802 | 8,935 | 8,405 |
| Change | - | 17.47% | -45.69% | -29.86% | -9% | -3.47% | 1.51% | -5.93% |
| P/E ratio | -18.1x | -21.9x | -3.99x | -2.92x | -8.75x | -15.4x | -29.8x | 61.6x |
| PBR | 21.7x | 4.4x | 3.08x | 4.08x | 3.01x | 2.74x | 2.85x | 2.55x |
| PEG | - | 0.6x | -0x | 0.1x | 0.1x | 0.3x | 0.6x | -0x |
| Capitalization / Revenue | 10.2x | 4.2x | 1.34x | 0.66x | 0.63x | 0.47x | 0.43x | 0.39x |
| EV / Revenue | 9.06x | 4.49x | 1.67x | 1.01x | 0.74x | 0.62x | 0.57x | 0.49x |
| EV / EBITDA | -39.4x | -33.1x | -30.6x | 39.5x | 13.2x | 9.59x | 8.09x | 5.97x |
| EV / EBIT | -31.2x | -22.6x | -11.1x | -26.8x | 49.7x | 22.4x | 15x | 9.26x |
| EV / FCF | -32x | -22.6x | -15.2x | -35.8x | 25.4x | -55.7x | 18.4x | 12.6x |
| FCF Yield | -3.12% | -4.42% | -6.59% | -2.8% | 3.94% | -1.79% | 5.44% | 7.97% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -7 | -4.47 | -11.21 | -8.57 | -3.1 | -1.46 | -0.7562 | 0.3657 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,472 | 5,856 | 8,577 | 9,942 | 12,295 | 14,224 | 15,648 | 17,218 |
| EBITDA 1 | -567.7 | -795.6 | -467.2 | 253.6 | 692.5 | 917.5 | 1,105 | 1,408 |
| EBIT 1 | -718.4 | -1,164 | -1,282 | -373.4 | 183.5 | 393.3 | 594.7 | 908.1 |
| Net income 1 | -1,403 | -1,096 | -2,990 | -2,298 | -882.4 | -393.7 | -233.5 | 60.58 |
| Net Debt 1 | -2,922 | 1,711 | 2,763 | 3,474 | 1,325 | 2,080 | 2,213 | 1,683 |
| Reference price 2 | 127.00 | 98.00 | 44.78 | 25.01 | 27.12 | 22.54 | 22.54 | 22.54 |
| Nbr of stocks (in thousands) | 199,300 | 250,904 | 257,286 | 261,696 | 287,369 | 298,209 | 298,209 | - |
| Announcement Date | 4/28/21 | 4/28/22 | 4/26/23 | 4/25/24 | 4/24/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -15.44x | 0.62x | 9.59x | -.--% | 8B | |
| 20.33x | 5.73x | 13.11x | 0.99% | 642B | |
| 26.34x | 6.88x | 20.66x | -.--% | 347B | |
| 13.68x | 2.97x | 17.8x | -.--% | 153B | |
| 11.5x | 14.79x | 146.08x | 0.35% | 125B | |
| 54.5x | 4.44x | 34.04x | -.--% | 98.1B | |
| 82.68x | 5.68x | 28.21x | -.--% | 80.01B | |
| 29.14x | 5.14x | 14.63x | -.--% | 72.96B | |
| 9.33x | 36.86x | 7.86x | -.--% | 49.28B | |
| 9.69x | 4.64x | 51.03x | 0.42% | 44.63B | |
| Average | 24.17x | 8.78x | 34.30x | 0.18% | 161.92B | |
| Weighted average by Cap. | 25.05x | 7.20x | 28.35x | 0.43% |
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
- Equities
- DHER Stock
- Valuation Delivery Hero SE
Select your edition
All financial news and data tailored to specific country editions
