Valuation Boeing Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 03:47:04 15/07/2026 pm IST			5-day change	1st Jan Change
190.75 ^EUR	+0.73%		-3.79%	+2.46%

02:52pm	Boeing 787 Air India Crash Probe Nears Final Analysis Phase	MT
11:28am	Wife of Ryanair passenger sucked through plane window recalls ordeal	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,18,316	1,13,529	1,57,693	1,32,427	1,65,032	1,71,148	-	-
Change	-	-4.05%	38.9%	-16.02%	24.62%	3.71%	-	-
Enterprise Value (EV) ¹	1,60,174	1,53,310	1,94,035	1,60,009	1,89,730	1,93,525	1,87,364	1,76,975
Change	-	-4.29%	26.56%	-17.54%	18.57%	2%	-3.18%	-5.55%
P/E	-28.2x	-23x	-71x	-9.64x	87.5x	629x	41.8x	23.8x
PBR	-7.9x	-7.06x	-9.16x	-29.3x	30.3x	24.2x	14.6x	9.38x
PEG	-	-1.4x	1.3x	-0x	-1x	-7.3x	0x	0.3x
Capitalization / Revenue	1.9x	1.7x	2.03x	1.99x	1.84x	1.75x	1.53x	1.39x
EV / Revenue	2.57x	2.3x	2.49x	2.41x	2.12x	1.98x	1.67x	1.44x
EV / EBITDA	-211x	-97.8x	178x	-18x	30.4x	44.1x	22.2x	14.9x
EV / EBIT	-55.2x	-43.2x	-251x	-14.9x	44.3x	78x	30.2x	18.3x
EV / FCF	-36.4x	66.9x	43.8x	-11.2x	-101x	80.3x	29.6x	17.7x
FCF Yield	-2.74%	1.49%	2.28%	-8.94%	-0.99%	1.25%	3.38%	5.66%
Dividend per Share ²	-	-	-	-	-	-	0.3487	0.9072
Rate of return	-	-	-	-	-	-	0.16%	0.42%
EPS ²	-7.15	-8.3	-3.67	-18.36	2.48	0.3451	5.191	9.12
Distribution rate	-	-	-	-	-	-	6.72%	9.95%
Net sales ¹	62,286	66,608	77,794	66,517	89,463	97,697	1,12,021	1,22,942
EBITDA ¹	-758	-1,568	1,088	-8,871	6,234	4,392	8,450	11,846
EBIT ¹	-2,902	-3,547	-773	-10,707	4,281	2,481	6,201	9,685
Net income ¹	-4,202	-4,935	-2,222	-11,817	1,890	506.1	4,043	7,271
Net Debt ¹	41,858	39,781	36,342	27,582	24,698	22,376	16,216	5,826
Reference price ²	201.32	190.49	260.66	177.00	217.12	217.11	217.11	217.11
Nbr of stocks (in thousands)	5,87,699	5,95,983	6,04,977	7,48,176	7,60,095	7,88,302	-	-
Announcement Date	26/01/22	25/01/23	31/01/24	28/01/25	27/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AIRBUS SE	26.68x	1.74x	13x	1.72%	18TCr
DASSAULT AVIATION	19.6x	1.52x	13.14x	1.84%	2.53TCr
TEXTRON INC.	16.07x	1.11x	9.52x	0.09%	1.56TCr
JOBY AVIATION, INC.	-9.58x	69.35x	-11.38x	-.--%	776.09Cr
BETA TECHNOLOGIES, INC.	-8.54x	78.47x	-8.11x	-.--%	420.21Cr
CIRRUS AIRCRAFT LIMITED	9.43x	-	-	2.69%	163.43Cr
EVE HOLDING, INC.	-3.21x	-	-3.61x	-.--%	83Cr
Average	7.21x	30.44x	2.09x	0.91%	3.31TCr
Weighted average by Cap.	23.11x	5.37x	11.52x	1.54%