Valuation Hypoport SE

Equities

Market Closed - Xetra Other stock markets 11:35:15 2025-01-22 am EST			After market 03:59:45 pm
198.00 ^EUR	-1.39%		200.90	+1.46%

06:38am	HYPOPORT AG : Deutsche Bank keeps its Buy rating	ZD
Jan. 21	Hauck Aufhäuser IB raises target for Hypoport to 230 euros - 'Buy'	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	1,970	3,244	3,219	614	1,182	1,343	1,343	-
Change	-	64.71%	-0.76%	-80.93%	92.57%	13.59%	0%	-
Enterprise Value (EV) ¹	2,059	3,400	3,368	771.7	1,269	1,431	1,414	1,378
Change	-	65.1%	-0.95%	-77.09%	64.48%	12.74%	-1.19%	-2.55%
P/E ratio	80.8x	119x	107x	32.9x	58.5x	129x	56.3x	32.1x
PBR	11.1x	14.7x	12.8x	2.27x	3.49x	3.9x	3.65x	3.27x
PEG	-	10.8x	10.1x	-0.9x	28.86x	-2.7x	0x	0.4x
Capitalization / Revenue	5.84x	8.37x	7.21x	1.35x	3.29x	2.98x	2.61x	2.32x
EV / Revenue	6.11x	8.77x	7.55x	1.69x	3.53x	3.17x	2.75x	2.38x
EV / EBITDA	39.4x	53.3x	43.7x	13.4x	24.8x	28.5x	19.9x	13.9x
EV / EBIT	62.4x	93.8x	70.6x	31.3x	95.4x	87.9x	40.8x	23x
EV / FCF	107x	343x	124x	299x	212x	443x	69.7x	39x
FCF Yield	0.93%	0.29%	0.81%	0.33%	0.47%	0.23%	1.43%	2.56%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.9	4.33	4.79	2.96	3.02	1.558	3.564	6.254
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	337.2	387.7	446.3	455.5	359.9	450.7	513.7	578.1
EBITDA ¹	52.22	63.85	77.1	57.71	51.18	50.23	71.13	98.8
EBIT ¹	33.01	36.24	47.68	24.68	13.3	16.29	34.62	59.98
Net income ¹	24.4	27.27	30.16	18.69	20.14	10.51	24.12	42.36
Net Debt ¹	89.98	156.2	148.5	157.7	86.91	87.86	70.85	34.82
Reference price ²	315.00	515.00	511.00	97.40	176.80	200.80	200.80	200.80
Nbr of stocks (in thousands)	6,252	6,299	6,300	6,303	6,687	6,688	6,688	-
Announcement Date	3/23/20	3/29/21	3/28/22	3/27/23	3/25/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
HYPOPORT SE	128.9x	3.17x	28.49x	-.--%	1.4B
ALLFUNDS GROUP PLC	33.52x	5.87x	8.8x	+2.34%	3.21B
CAB PAYMENTS HOLDINGS LIMITED	10.15x	-10.08x	-36.25x	-	210M
NEXTEQ PLC	21.18x	0.27x	2.92x	+3.97%	52.48M
Average	48.44x	-0.19x	0.99x	+2.10%	1.22B
Weighted average by Cap.	59.74x	4.35x	12.45x	+1.66%