Valuation Net-Digital AG

Stocks

Market Closed - Xetra 11:35:41 2026-10-23 am EDT			5-day change	1st Jan Change
31.00 ^EUR	+1.64%		0.00%	+77.14%

Sep. 25	Net digital AG Revises Earnings Guidance for the Full Year 2026	CI
Mar. 23	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	66.34	66.34	-
Change	-	-	77.14%	0%	-
Enterprise Value (EV) ¹	-	37.45	65.74	66.34	66.34
Change	-	-	75.54%	0.91%	0%
P/E	-	-	48.1x	30.4x	20.8x
PBR	-	-	34.4x	-	-
PEG	-	-	-	0.5x	0.5x
Capitalization / Revenue	-	3.42x	2.33x	1.79x	1.45x
EV / Revenue	-	3.42x	2.31x	1.79x	1.45x
EV / EBITDA	-	-	23.1x	15.7x	11.3x
EV / EBIT	-	-	31.5x	20.1x	13.8x
EV / FCF	-	-	424x	28.6x	19.4x
FCF Yield	-	-	0.24%	3.5%	5.16%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-	-	0.645	1.02	1.49
Distribution rate	-	-	-	-	-
Net sales ¹	10.7	10.96	28.5	36.97	45.77
EBITDA ¹	-	-	2.85	4.23	5.88
EBIT ¹	-	-	2.085	3.295	4.805
Net income ¹	-0.3974	-1.984	1.395	2.17	3.195
Net Debt ¹	-	-	-0.6	-	-
Reference price ²	4.64	17.50	31.00	31.00	31.00
Nbr of stocks (in thousands)	-	2,140	2,140	2,140	-
Announcement Date	6/28/23	7/1/25	-	-	-

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	-	2.27x	22.69x	-	73.12M
MICROSOFT CORPORATION	26.44x	9.75x	15.92x	0.74%	3,870B
PALANTIR TECHNOLOGIES INC.	126.43x	55.94x	91.06x	-.--%	471B
ORACLE CORPORATION	18.9x	5.5x	9.58x	1.59%	381B
PALO ALTO NETWORKS, INC.	225.19x	19.61x	57.41x	-.--%	284B
SAP SE	29.88x	6.1x	19.08x	1.25%	278B
CROWDSTRIKE HOLDINGS, INC.	2379.4x	39.78x	130.12x	-.--%	244B
SERVICENOW, INC.	99.58x	9.89x	26.46x	-.--%	162B
FORTINET, INC.	56.07x	15.15x	39.92x	-.--%	128B
ADOBE INC.	14.83x	3.94x	8.25x	-.--%	105B
Average	330.75x	16.79x	42.05x	0.4%	592.39B
Weighted average by Cap.	143.02x	14.71x	29.01x	0.65%