Switch theme
Sign up to access all valuation multiples
Duell Corp is a powersports aftermarket distributor in the Nordics. It offers motorcycle, all-terrain vehicle, snowmobile, bicycle and marine products, including technical and spare parts and personal equipment to dealers across several markets in Europe. Duell offers a broad assortment of products across all of its sales channels for four seasons through its six product categories comprising Onroad motorcycle products, Offroad motorcycle, ATV products, Snowmobile products, Bicycle products and Marine products.
1983
215
LTM Revenue $145M
LTM EBITDA $8.3M
$71.6M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Duell has a last 12-month revenue of $145M and a last 12-month EBITDA of $8.3M.
In the most recent fiscal year, Duell achieved revenue of $141M and an EBITDA of $7.0M.
Duell expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Duell valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $135M | $141M | XXX | XXX | XXX |
| Gross Profit | $33.5M | $32.1M | XXX | XXX | XXX |
| Gross Margin | 25% | 23% | XXX | XXX | XXX |
| EBITDA | $6.7M | $7.0M | XXX | XXX | XXX |
| EBITDA Margin | 5% | 5% | XXX | XXX | XXX |
| Net Profit | $2.2M | -$3.2M | XXX | XXX | XXX |
| Net Margin | 2% | -2% | XXX | XXX | XXX |
| Net Debt | $50.5M | $36.2M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 23, 2025, Duell's stock price is EUR 7 (or $7).
Duell has current market cap of EUR 34.0M (or $38.5M), and EV of EUR 63.2M (or $71.6M).
See Duell trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $71.6M | $38.5M | XXX | XXX | XXX | XXX | $0.52 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 23, 2025, Duell has market cap of $38.5M and EV of $71.6M.
Duell's trades at 0.5x LTM EV/Revenue multiple, and 8.6x LTM EBITDA.
Analysts estimate Duell's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Duell and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $71.6M | XXX | XXX | XXX |
| EV/Revenue | 0.5x | XXX | XXX | XXX |
| EV/EBITDA | 9.3x | XXX | XXX | XXX |
| P/E | -26.5x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -144.1x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialDuell's NTM/LTM revenue growth is 4%
Duell's revenue per employee for the last fiscal year averaged $0.7M, while opex per employee averaged n/a for the same period.
Over next 12 months, Duell's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Duell's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Duell and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 5% | XXX | XXX | XXX | XXX |
| EBITDA Margin | N/A | XXX | XXX | XXX | XXX |
| EBITDA Growth | 5% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 0% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.7M | XXX | XXX | XXX | XXX |
| Opex per Employee | n/a | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 0% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| XXX | XXX | XXX | XXX | XXX | XXX | |
| Kendrion | XXX | XXX | XXX | XXX | XXX | XXX |
| Cars Motorcycles | XXX | XXX | XXX | XXX | XXX | XXX |
| HGears | XXX | XXX | XXX | XXX | XXX | XXX |
| Thai Auto Tools and Die | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Duell acquired XXX companies to date.
Last acquisition by Duell was XXXXXXXX, XXXXX XXXXX XXXXXX . Duell acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was Duell founded? | Duell was founded in 1983. |
| Where is Duell headquartered? | Duell is headquartered in Finland. |
| How many employees does Duell have? | As of today, Duell has 215 employees. |
| Is Duell publicy listed? | Yes, Duell is a public company listed on HEL. |
| What is the stock symbol of Duell? | Duell trades under DUELL ticker. |
| When did Duell go public? | Duell went public in 2021. |
| Who are competitors of Duell? | Similar companies to Duell include e.g. , Kendrion, Cars Motorcycles, HGears. |
| What is the current market cap of Duell? | Duell's current market cap is $38.5M |
| What is the current revenue of Duell? | Duell's last 12-month revenue is $145M. |
| What is the current EBITDA of Duell? | Duell's last 12-month EBITDA is $8.3M. |
| What is the current EV/Revenue multiple of Duell? | Current revenue multiple of Duell is 0.5x. |
| What is the current EV/EBITDA multiple of Duell? | Current EBITDA multiple of Duell is 8.6x. |
| What is the current revenue growth of Duell? | Duell revenue growth between 2023 and 2024 was 5%. |
| Is Duell profitable? | Yes, Duell is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
