Delivery Hero SE
XETRA:DHER

Watchlist Manager
Delivery Hero SE Logo
Delivery Hero SE
XETRA:DHER
Watchlist
Price: 19.9 EUR 7.77% Market Closed
Market Cap: 5.9B EUR

Relative Value

The Relative Value of one DHER stock under the Base Case scenario is 26.96 EUR. Compared to the current market price of 19.9 EUR, Delivery Hero SE is Undervalued by 26%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DHER Relative Value
Base Case
26.96 EUR
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
38
Median 3Y
0.7
Median 5Y
1.1
Industry
0.6
Forward
0.4
vs History
vs Industry
Median 3Y
-4.6
Median 5Y
-7.4
Industry
17
Forward
-11.4
vs History
28
vs Industry
9
Median 3Y
-9.2
Median 5Y
-13.5
Industry
8.6
vs History
vs Industry
Median 3Y
-15.8
Median 5Y
-10.9
Industry
17.3
vs History
77
vs Industry
10
Median 3Y
3.1
Median 5Y
3.4
Industry
1.7
vs History
98
vs Industry
30
Median 3Y
1.1
Median 5Y
1.4
Industry
0.7
Forward
0.5
vs History
98
vs Industry
28
Median 3Y
3.6
Median 5Y
5.2
Industry
2.3
vs History
19
vs Industry
Median 3Y
-11.7
Median 5Y
-13.5
Industry
8.5
Forward
8
vs History
9
vs Industry
Median 3Y
-9.8
Median 5Y
-11.9
Industry
13.2
Forward
49
vs History
28
vs Industry
6
Median 3Y
-11.8
Median 5Y
-18
Industry
10.1
vs History
19
vs Industry
Median 3Y
-14.2
Median 5Y
-16.2
Industry
14.4
vs History
98
vs Industry
33
Median 3Y
1.2
Median 5Y
1.3
Industry
1.1

Multiples Across Competitors

DHER Competitors Multiples
Delivery Hero SE Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Delivery Hero SE
XETRA:DHER
5.8B EUR 0.4 -10.4 12.1 50.8
US
Amazon.com Inc
NASDAQ:AMZN
2.5T USD 3.5 32.1 17.4 31.6
ZA
Naspers Ltd
JSE:NPN
831.7B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
377.8B USD 2.6 21.3 22 22
CN
PDD Holdings Inc
NASDAQ:PDD
167B USD 2.8 11.5 8.2 8.2
NL
Prosus NV
AEX:PRX
124B EUR 23.4 11.7 746.9 746.9
AR
Mercadolibre Inc
NASDAQ:MELI
104.3B USD 4 50.2 26.2 32.4
UY
MercadoLibre Inc
BMV:MELIN
1.9T MXN 4 50.1 26.2 32.3
US
DoorDash Inc
NASDAQ:DASH
96.1B USD 7.6 111.4 71.9 136.1
CN
Meituan
HKEX:3690
605.3B HKD 1.5 -276.4 -170.9 -170.9
KR
Coupang Inc
NYSE:CPNG
49.4B USD 1.5 126.7 34.6 56.9
P/S Multiple
Revenue Growth P/S to Growth
DE
Delivery Hero SE
XETRA:DHER
Average P/S: 5.1
0.4
13%
0
US
Amazon.com Inc
NASDAQ:AMZN
3.5
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
17%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.6
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.8
13%
0.2
NL
Prosus NV
AEX:PRX
23.4
24%
1
AR
Mercadolibre Inc
NASDAQ:MELI
4
30%
0.1
UY
MercadoLibre Inc
BMV:MELIN
4
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.6
27%
0.3
CN
Meituan
HKEX:3690
1.5
13%
0.1
KR
Coupang Inc
NYSE:CPNG
1.5
16%
0.1
P/E Multiple
Earnings Growth PEG
DE
Delivery Hero SE
XETRA:DHER
Average P/E: 51.9
Negative Multiple: -10.4
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
32.1
21%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.3
17%
1.3
CN
PDD Holdings Inc
NASDAQ:PDD
11.5
10%
1.2
NL
Prosus NV
AEX:PRX
11.7
3%
3.9
AR
Mercadolibre Inc
NASDAQ:MELI
50.2
32%
1.6
UY
MercadoLibre Inc
BMV:MELIN
50.1
32%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
111.4
161%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -276.4
5%
N/A
KR
Coupang Inc
NYSE:CPNG
126.7
121%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Delivery Hero SE
XETRA:DHER
Average EV/EBITDA: 107.3
12.1
93%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
17.4
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
63%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
22
13%
1.7
CN
PDD Holdings Inc
NASDAQ:PDD
8.2
13%
0.6
NL
Prosus NV
AEX:PRX
746.9
110%
6.8
AR
Mercadolibre Inc
NASDAQ:MELI
26.2
31%
0.8
UY
MercadoLibre Inc
BMV:MELIN
26.2
31%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
71.9
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -170.9
5%
N/A
KR
Coupang Inc
NYSE:CPNG
34.6
57%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Delivery Hero SE
XETRA:DHER
Average EV/EBIT: 124.1
50.8
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
31.6
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
110%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
22
14%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
8.2
13%
0.6
NL
Prosus NV
AEX:PRX
746.9
97%
7.7
AR
Mercadolibre Inc
NASDAQ:MELI
32.4
31%
1
UY
MercadoLibre Inc
BMV:MELIN
32.3
31%
1
US
D
DoorDash Inc
NASDAQ:DASH
136.1
279%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -170.9
1%
N/A
KR
Coupang Inc
NYSE:CPNG
56.9
78%
0.7