Valuation Boeing Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 04:25:10 04/08/2026 pm IST			5-day change	1st Jan Change
202.78 ^EUR	+0.63%		+5.19%	+9.72%

03:14pm	Campaigners lose bid to challenge Gatwick expansion at Court of Appeal	AN
01:13pm	Easing yields and hyperscalers reignite Wall Street

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	1,84,543	-	-
Change	-	-4.05%	38.9%	-16.02%	24.62%	11.82%	-	-
Enterprise Value (EV) ¹	1,60,174	1,53,310	1,94,035	1,60,009	1,89,730	2,06,986	2,01,017	1,90,919
Change	-	-4.29%	26.56%	-17.54%	18.57%	9.1%	-2.88%	-5.02%
P/E	-28.2x	-23x	-71x	-9.64x	87.5x	-1,191x	48.9x	26.2x
PBR	-7.9x	-7.06x	-9.16x	-29.3x	30.3x	25x	15.9x	10.2x
PEG	-	-1.4x	1.3x	-0x	-1x	11x	-0x	0.3x
Capitalization / Revenue	1.9x	1.7x	2.03x	1.99x	1.84x	1.89x	1.64x	1.5x
EV / Revenue	2.57x	2.3x	2.49x	2.41x	2.12x	2.12x	1.78x	1.55x
EV / EBITDA	-211x	-97.8x	178x	-18x	30.4x	46.7x	24x	16.1x
EV / EBIT	-55.2x	-43.2x	-251x	-14.9x	44.3x	97.7x	33.8x	20.1x
EV / FCF	-36.4x	66.9x	43.8x	-11.2x	-101x	90.6x	32.1x	19.5x
FCF Yield	-2.74%	1.49%	2.28%	-8.94%	-0.99%	1.1%	3.12%	5.13%
Dividend per Share ²	-	-	-	-	-	-	0.3388	0.9075
Rate of return	-	-	-	-	-	-	0.15%	0.39%
EPS ²	-7.15	-8.3	-3.67	-18.36	2.48	-0.1961	4.775	8.918
Distribution rate	-	-	-	-	-	-	7.09%	10.2%
Net sales ¹	62,286	66,608	77,794	66,517	89,463	97,843	1,12,832	1,23,151
EBITDA ¹	-758	-1,568	1,088	-8,871	6,234	4,430	8,374	11,840
EBIT ¹	-2,902	-3,547	-773	-10,707	4,281	2,118	5,946	9,505
Net income ¹	-4,202	-4,935	-2,222	-11,817	1,890	-223.5	3,667	7,004
Net Debt ¹	41,858	39,781	36,342	27,582	24,698	22,443	16,473	6,376
Reference price ²	201.32	190.49	260.66	177.00	217.12	233.49	233.49	233.49
Nbr of stocks (in thousands)	5,87,699	5,95,983	6,04,977	7,48,176	7,60,095	7,90,370	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AIRBUS SE	28x	1.88x	13.97x	1.64%	19TCr
DASSAULT AVIATION	21.3x	1.65x	14.01x	1.7%	2.7TCr
TEXTRON INC.	15.53x	1.07x	9.3x	0.1%	1.49TCr
JOBY AVIATION, INC.	-9.03x	58.36x	-9.6x	-.--%	725.93Cr
BETA TECHNOLOGIES, INC.	-9.1x	85.03x	-8.78x	-.--%	447.44Cr
CIRRUS AIRCRAFT LIMITED	11.77x	-	-	2.15%	203.85Cr
EVE HOLDING, INC.	-3.22x	-	-3.63x	-.--%	84Cr
Average	7.89x	29.60x	2.54x	0.8%	3.51TCr
Weighted average by Cap.	24.50x	5.02x	12.51x	1.47%