(G24) Scout24 - Ratings and Ratios
Real Estate, Mortgage, Valuation, CRM, Rental
EPS (Earnings per Share)
Revenue
Dividends
| Dividend Yield | 1.54% |
| Yield on Cost 5y | 2.13% |
| Yield CAGR 5y | 13.53% |
| Payout Consistency | 93.6% |
| Payout Ratio | 54.1% |
| Risk via 5d forecast | |
|---|---|
| Volatility | 20.4% |
| Value at Risk 5%th | 33.3% |
| Relative Tail Risk | -0.85% |
| Reward TTM | |
|---|---|
| Sharpe Ratio | -0.03 |
| Alpha | -4.17 |
| CAGR/Max DD | 0.70 |
| Character TTM | |
|---|---|
| Hurst Exponent | 0.399 |
| Beta | 0.027 |
| Beta Downside | 0.088 |
| Drawdowns 3y | |
|---|---|
| Max DD | 30.10% |
| Mean DD | 4.58% |
| Median DD | 2.38% |
Description: G24 Scout24 November 03, 2025
Scout24 SE (XETRA:G24) operates ImmoScout24, Germany’s leading digital marketplace for residential and commercial real-estate listings, serving both professional (agents, banks, appraisers) and private users through distinct “Professional” and “Private” segments.
The company monetises the platform via a Pay-per-Ad model, Realtor Lead Engine (RLE) and Mortgage Lead Engine for transaction leads, plus a suite of SaaS tools-including CRM solutions, ESG energy-performance certificates, automated valuation models (AVMs) delivered via APIs, and digital document management (TenantPlus, BuyerPlus, LivingPlus, LettingPlus). These services are marketed under a portfolio of brands such as ImmoScout24, FLOWFACT, Vermietet.de, Propstack, and ENERGIE AUSWEIS 48.
Founded in 1998 and re-branded from Scout24 AG to Scout24 SE in October 2021, the Berlin-based firm targets a broad ecosystem of real-estate agents, financing intermediaries, consumers, homeowners, advertisers, and commercial service providers.
Key performance indicators (as of FY 2023) show ~5 million monthly active users and a 10 % year-over-year revenue growth, driven by rising digital ad spend and a robust German housing market where limited supply and low-interest-rate financing sustain demand for online lead generation. The platform’s EBITDA margin hovers around 30 %, reflecting the scalability of its SaaS offerings and the high-margin nature of its lead-sale business model.
If you want a deeper, data-driven valuation of Scout24’s growth prospects, a quick look at the company’s metrics on ValueRay can help you assess whether the current price reflects its underlying fundamentals.
Piotroski VR‑10 (Strict, 0-10) 7.5
| Net Income (228.7m TTM) > 0 and > 6% of Revenue (6% = 38.5m TTM) |
| FCFTA 0.11 (>2.0%) and ΔFCFTA 7.11pp (YES ≥ +1.0pp, WARN ≥ +0.5pp) |
| NWC/Revenue -46.88% (prev -23.55%; Δ -23.33pp) (YES ≤20% & Δ≤-1pp; WARN ≤25% & Δ≤0 oder ≤40% & Δ≤-3pp) |
| CFO/TA 0.19 (>3.0%) and CFO 390.5m > Net Income 228.7m (YES >=105%, WARN >=100%) |
| Net Debt (156.5m) to EBITDA (257.6m) ratio: 0.61 <= 3.0 (WARN <= 3.5) |
| Current Ratio 0.25 (target 1.5–3.0; WARN 1.2–<1.5 or >3.0–5.0; CFO/TA gate active) |
| Outstanding Shares last Quarter (72.3m) change vs 12m ago -1.37% (target <= -2.0% for YES) |
| Gross Margin 93.68% (prev 76.94%; Δ 16.73pp) >=18% & Δ>=+0.5pp (WARN >=15% & Δ>=0) |
| Asset Turnover 31.56% (prev 27.49%; Δ 4.06pp) >=50% & Δ>=+2pp (WARN >=35% & Δ>=0) |
| Interest Coverage Ratio 16.80 (EBITDA TTM 257.6m / Interest Expense TTM 14.3m) >= 6 (WARN >= 3) |
Altman Z'' 3.65
| (A) -0.15 = (Total Current Assets 102.2m - Total Current Liabilities 403.1m) / Total Assets 2.06b |
| (B) 0.60 = Retained Earnings (Balance) 1.23b / Total Assets 2.06b |
| (C) 0.12 = EBIT TTM 240.2m / Avg Total Assets 2.03b |
| (D) 1.77 = Book Value of Equity 1.31b / Total Liabilities 737.4m |
| Total Rating: 3.65 = (6.56 * A) + (3.26 * B) + (6.72 * C) + (1.05 * D) |
ValueRay F-Score (Strict, 0-100) 87.58
| 1. Piotroski 7.50pt |
| 2. FCF Yield 3.63% |
| 3. FCF Margin 36.17% |
| 4. Debt/Equity 0.14 |
| 5. Debt/Ebitda 0.61 |
| 6. ROIC - WACC (= 13.71)% |
| 7. RoE 16.24% |
| 8. Rev. Trend 43.75% |
| 9. EPS Trend 78.28% |
What is the price of G24 shares?
Over the past week, the price has changed by -0.12%, over one month by -0.81%, over three months by -17.82% and over the past year by +1.94%.
Is G24 a buy, sell or hold?
What are the forecasts/targets for the G24 price?
| Issuer | Target | Up/Down from current |
|---|---|---|
| Wallstreet Target Price | 120 | 39.9% |
| Analysts Target Price | - | - |
| ValueRay Target Price | 90.4 | 5.3% |
G24 Fundamental Data Overview December 29, 2025
Market Cap EUR = 6.24b (6.24b EUR * 1.0 EUR.EUR)
P/E Trailing = 67.6378
P/E Forward = 22.1729
P/S = 9.5782
P/B = 4.3468
Beta = 0.625
Revenue TTM = 641.8m EUR
EBIT TTM = 240.2m EUR
EBITDA TTM = 257.6m EUR
Long Term Debt = 841.0k EUR (from longTermDebt, last quarter)
Short Term Debt = 152.0m EUR (from shortTermDebt, last quarter)
Debt = 189.0m EUR (from shortLongTermDebtTotal, last quarter)
Net Debt = 156.5m EUR (from netDebt column, last quarter)
Enterprise Value = 6.39b EUR (6.24b + Debt 189.0m - CCE 34.6m)
Interest Coverage Ratio = 16.80 (Ebit TTM 240.2m / Interest Expense TTM 14.3m)
FCF Yield = 3.63% (FCF TTM 232.1m / Enterprise Value 6.39b)
FCF Margin = 36.17% (FCF TTM 232.1m / Revenue TTM 641.8m)
Net Margin = 35.64% (Net Income TTM 228.7m / Revenue TTM 641.8m)
Gross Margin = 93.68% ((Revenue TTM 641.8m - Cost of Revenue TTM 40.6m) / Revenue TTM)
Gross Margin QoQ = 100.0% (prev 99.45%)
Tobins Q-Ratio = 3.10 (Enterprise Value 6.39b / Total Assets 2.06b)
Interest Expense / Debt = 3.91% (Interest Expense 7.39m / Debt 189.0m)
Taxrate = -20.69% (negative due to tax credits) (-17.4m / 84.1m)
NOPAT = 289.9m (EBIT 240.2m * (1 - -20.69%)) [negative tax rate / tax credits]
Current Ratio = 0.25 (Total Current Assets 102.2m / Total Current Liabilities 403.1m)
Debt / Equity = 0.14 (Debt 189.0m / totalStockholderEquity, last quarter 1.33b)
Debt / EBITDA = 0.61 (Net Debt 156.5m / EBITDA 257.6m)
Debt / FCF = 0.67 (Net Debt 156.5m / FCF TTM 232.1m)
Total Stockholder Equity = 1.41b (last 4 quarters mean from totalStockholderEquity)
RoA = 11.09% (Net Income 228.7m / Total Assets 2.06b)
RoE = 16.24% (Net Income TTM 228.7m / Total Stockholder Equity 1.41b)
RoCE = 17.05% (EBIT 240.2m / Capital Employed (Equity 1.41b + L.T.Debt 841.0k))
RoIC = 19.79% (NOPAT 289.9m / Invested Capital 1.47b)
WACC = 6.08% (E(6.24b)/V(6.43b) * Re(6.12%) + D(189.0m)/V(6.43b) * Rd(3.91%) * (1-Tc(-0.21)))
Discount Rate = 6.12% (= CAPM, Blume Beta Adj.) -> floored to rf + 0.7*ERP = 8.05%
Shares Correlation 3-Years: -100.0 | Cagr: -0.96%
[DCF Debug] Terminal Value 78.98% ; FCFE base≈172.5m ; Y1≈181.1m ; Y5≈211.7m
Fair Price DCF = 51.40 (DCF Value 3.71b / Shares Outstanding 72.2m; 5y FCF grow 5.38% → 3.0% )
EPS Correlation: 78.28 | EPS CAGR: 31.68% | SUE: 0.22 | # QB: 0
Revenue Correlation: 43.75 | Revenue CAGR: -4.83% | SUE: 0.12 | # QB: 0
EPS next Year (2026-12-31): EPS=3.95 | Chg30d=-0.034 | Revisions Net=+0 | Growth EPS=+13.7% | Growth Revenue=+17.3%