Valuation Amper Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 06:56:18 30/07/2026 pm IST			5-day change	1st Jan Change
4.800 ^EUR	+8.84%		-6.96%	+24.62%

07/07	Spanish stocks - Factors to watch on July 7	RE
16/06	Spanish stocks - Factors to watch on June 16	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	189.6	165.4	92.68	171.5	385.6	422.8	-	-
Change	-	-12.75%	-43.97%	85.06%	124.8%	9.66%	-	-
Enterprise Value (EV) ¹	201.2	165.4	198.7	281.2	467.7	537.6	560.7	559.7
Change	-	-17.78%	20.1%	41.56%	66.3%	14.95%	4.3%	-0.17%
P/E	28.5x	-	-	-	169x	80.8x	25.4x	15.5x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	1x	0x	0.2x
Capitalization / Revenue	0.62x	0.49x	0.25x	0.41x	1.37x	1.27x	0.94x	0.72x
EV / Revenue	0.65x	0.49x	0.54x	0.67x	1.66x	1.61x	1.25x	0.95x
EV / EBITDA	8.37x	8.9x	7.83x	8x	10.1x	10.2x	8.5x	6.44x
EV / EBIT	15.8x	-	19.1x	18.8x	23.7x	19.6x	14.2x	10.6x
EV / FCF	-8.82x	-	-9.36x	-19.7x	-10.5x	-15.8x	-28.3x	35.8x
FCF Yield	-11.3%	-	-10.7%	-5.07%	-9.55%	-6.32%	-3.54%	2.8%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.15	-	-	-	0.025	0.0575	0.1825	0.3
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	307.7	337.5	369.4	419.5	281.7	333.1	449.8	586.3
EBITDA ¹	24.05	18.58	25.37	35.17	46.27	52.65	66	86.97
EBIT ¹	12.72	-	10.4	14.92	19.76	27.45	39.4	52.67
Net income ¹	7.157	-	-1.493	0.142	1.382	7.725	15.88	25.1
Net Debt ¹	11.61	-	106	109.7	82.1	114.8	137.9	136.9
Reference price ²	4.275	3.730	2.090	2.865	4.235	4.644	4.644	4.644
Nbr of stocks (in thousands)	44,346	44,346	44,346	59,867	91,045	91,045	-	-
Announcement Date	24/02/22	02/03/23	29/02/24	04/03/25	27/02/26	-	-	-