Subscribe

Derichebourg S.A. (DBG.PA)

EUR9.62 +0.17 (+1.80%)
FR PAR Industrials Waste Management
Address 119, avenue du Général Michel Bizot 75579
Paris, FR
CEO Abderrahmane El Aoufir
IPO 2000-01-03
ISIN FR0000053381

Explore sections of this company profile

Description

Derichebourg S.A. is a globally operating company specializing in environmental and business support services for enterprises, municipalities, and local authorities. Its Environmental Services division is dedicated to the comprehensive management of resources and waste. This encompasses the collection, sorting, processing, and recovery of ferrous and non-ferrous metals from various sources, including end-of-life vehicles, electronic waste, industrial demolition materials, and manufacturing production scrap. Furthermore, this division provides vital urban and water infrastructure management, such as municipal waste collection, street cleaning, operation of recycling centers, wastewater treatment, drinking water production and distribution, and the specialized treatment of hazardous substances. The Multiservices division extends its expertise through a wide array of outsourced support solutions for industrial and service sector companies, public services, and local governments. Offerings include industrial cleaning, maintenance, and logistical services; advanced electrical and HVAC engineering alongside multi-technical facility upkeep; integrated facility management; and remote security monitoring. Additionally, this division handles various reception and mail services, manages public infrastructure like lighting, urban billboards, and furniture, maintains green spaces, and provides road and utility services. Derichebourg also offers a full suite of human resources support, encompassing general and specialized temporary staffing, recruitment specifically for the aeronautics and wind industries, and comprehensive training programs. Derichebourg S.A. was founded in 1956 and maintains its headquarters in Paris, France.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
EUR9.62 +0.17 (+1.80%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
173.8K
Beta
1.79
Float Shares
90.99M
Free Float %
57.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+6.35% +5.30% +11.92% +7.53% +57.70% +49.12% +68.72% +107.36% +20.28% +293.02% -64.67%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
9.62
DCF (Unlevered) 12.71 +32.1%
DCF (Levered) 8.35 -13.2%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 67% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 2 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.67
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Waste Management: +4.3%
    -7.5% Q1'26: +5.6% (vs Q1'24)
  • EPS growth Waste Management: +10.8%
    +63.8% Q1'26: +130.0% (vs Q1'24)
  • FCF margin FCF growth · Waste Management: +46.5%
    +2.8% Q1'26: +2.6% (vs Q1'24)
  • EBIT margin Waste Management: +13.2%
    +4.8% Q1'26: +5.4% (vs Q1'24)
  • ROIC Waste Management: +6.2%
    +6.7% Q1'26: +14.5% (vs Q1'24)
  • Share dilution Waste Management: +0.0%
    -0.1% Q1'26: -0.1% (vs Q1'24)
  • Debt / EBITDA Net debt/EBITDA · Waste Management: 1.12×
    2.64× Q1'26: 2.18× (vs Q1'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.79) × ERP
WACC = 66% × Ke + 34% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 12.71 Current price: 9.62
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Sep 2023
actual
Sep 2024
actual
Sep 2025
actual
Sep 2026
4 Rev. Ana.
4 EPS Ana.
Sep 2027
5 Rev. Ana.
4 EPS Ana.
Sep 2028
3 Rev. Ana.
3 EPS Ana.
Revenue
3.62B
est: 3.53B (+2.5%)
3.61B
est: 3.44B (+4.9%)
3.34B
est: 3.31B (+0.7%)
3.70B
3.50B – 3.96B
+11.7% YoY
3.87B
3.56B – 4.18B
+4.6% YoY
4.06B
3.99B – 4.14B
+4.9% YoY
EBITDA
402.20M
est: 348.75M (+15.3%)
266.20M
est: 338.56M (-21.4%)
320.50M
est: 327.19M (-2.0%)
365.58M
345.40M – 390.85M
+11.7% YoY
382.30M
351.80M – 412.86M
+4.6% YoY
401.07M
393.60M – 408.53M
+4.9% YoY
EBIT
247.60M
est: 220.81M (+12.1%)
176.00M
est: 214.36M (-17.9%)
159.70M
est: 207.16M (-22.9%)
231.46M
218.69M – 247.47M
+11.7% YoY
242.05M
222.74M – 261.40M
+4.6% YoY
253.93M
249.21M – 258.66M
+4.9% YoY
Net Income
136.90M
est: 96.80M (+41.4%)
74.80M
est: 74.27M (+0.7%)
122.00M
est: 105.74M (+15.4%)
145.24M
128.34M – 164.24M
+37.4% YoY
172.53M
154.55M – 196.47M
+18.8% YoY
193.95M
180.10M – 213.11M
+12.4% YoY
SGA
41.50M
est: 187.36M (-77.9%)
511.80M
est: 181.89M (+181.4%)
est: 175.78M (-100.0%)
196.40M
185.56M – 209.98M
+11.7% YoY
205.38M
189.00M – 221.80M
+4.6% YoY
215.47M
211.46M – 219.48M
+4.9% YoY
EPS
0.86
est: 0.61 (+41.6%)
0.47
est: 0.46 (+1.2%)
0.77
est: 0.66 (+16.5%)
0.91
0.81 – 1.03
+38.4% YoY
1.08
0.97 – 1.23
+17.8% YoY
1.22
1.13 – 1.34
+13.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 4/5 4/5 4/5 2/5 4/5 5/5
2026-05-28 A 4/5 4/5 4/5 4/5 2/5 4/5 5/5
2026-05-27 A 4/5 4/5 4/5 4/5 2/5 4/5 5/5
2026-05-26 A 4/5 4/5 4/5 4/5 2/5 4/5 5/5
2026-05-25 A 4/5 4/5 4/5 4/5 2/5 4/5 4/5
2026-05-22 A 4/5 4/5 4/5 4/5 2/5 4/5 4/5
2026-05-21 A 4/5 4/5 4/5 4/5 2/5 4/5 4/5
2026-05-20 A 4/5 4/5 4/5 4/5 2/5 4/5 4/5
2026-05-19 A 4/5 4/5 4/5 4/5 2/5 4/5 4/5
2026-05-18 A 4/5 4/5 4/5 4/5 2/5 4/5 4/5
2026-05-15 A 4/5 4/5 4/5 4/5 2/5 4/5 4/5
2026-05-14 A 4/5 4/5 4/5 4/5 2/5 4/5 4/5
2026-05-13 A 4/5 4/5 4/5 4/5 2/5 4/5 5/5
2026-05-12 A 4/5 4/5 4/5 4/5 2/5 4/5 5/5
2026-05-11 A 4/5 4/5 4/5 4/5 2/5 4/5 5/5
2026-05-08 A 4/5 4/5 4/5 4/5 2/5 4/5 5/5
2026-05-07 A 4/5 4/5 4/5 4/5 2/5 4/5 5/5
2026-05-06 A 4/5 4/5 4/5 4/5 2/5 4/5 5/5
2026-05-05 A 4/5 4/5 4/5 4/5 1/5 4/5 5/5
2026-05-04 A 4/5 4/5 4/5 4/5 1/5 4/5 5/5
2026-04-30 A 4/5 4/5 4/5 4/5 1/5 4/5 5/5
2026-04-29 A 4/5 4/5 4/5 4/5 1/5 4/5 5/5
2026-04-28 A 4/5 4/5 4/5 4/5 1/5 4/5 5/5
2026-04-27 A- 4/5 4/5 3/5 4/5 1/5 4/5 5/5
2026-04-24 A- 4/5 4/5 3/5 4/5 1/5 4/5 4/5
2026-04-23 A- 4/5 4/5 3/5 5/5 1/5 4/5 4/5
2026-04-22 A- 4/5 4/5 3/5 5/5 1/5 4/5 4/5
2026-04-21 A- 4/5 4/5 3/5 5/5 1/5 4/5 4/5
2026-04-20 A- 4/5 4/5 3/5 5/5 1/5 4/5 4/5
2026-04-17 A- 4/5 4/5 3/5 5/5 1/5 4/5 4/5
2026-04-16 A- 4/5 4/5 3/5 5/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-227.06M
OE per share TTM
-1.43
Owner's Yield
-14.07%
Maintenance CapEx ratio
165.32%
Maint CapEx / Avg PPE
26.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 73 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Europe SmallCap Dividend UCITS ETF Acc DFEA.L 0.22% 204.0K 0.38%
2 WisdomTree Europe SmallCap Dividend UCITS ETF WTES.DE 0.22% 204.0K 0.38%
3 JPMorgan International Value ETF JIVE 0.18% 5.84M 0.55%
4 UBS MSCI EMU Small Cap UCITS ETF EUR dis UEFD.DE 0.17% 1.28M 0.33%
5 iShares MSCI EMU Small Cap UCITS ETF CES1.L 0.17% 1.76M 0.58%
6 Avantis International Small Cap Value ETF AVDV 0.15% 27.89M 0.36%
7 iShares Smart City Infrastructure UCITS ETF CT2B.AS 0.14% 69.8K 0.40%
8 iShares Smart City Infrastructure UCITS ETF CITY.AS 0.14% 591.5K 0.40%
9 iShares International Developed Small Cap Value Factor ETF ISVL 0.14% 445.4K 0.31%
10 iShares International Small-Cap Equity Factor ETF ISCF 0.14% 879.7K 0.24%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
3.7K
Shares Outstanding
158.44M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Thomas Derichebourg Chief Operating Officer, Deputy MD & Director 790.0K male
Abderaman El Aoufir Chief Executive Officer & Director 760.0K male
Pierre Candelier Chief Financial Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits