Valuation Carrefour Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 12:03:48 05/08/2026 am IST			5-day change	1st Jan Change
15.87 ^EUR	+0.18%		-1.68%	+11.31%

31/07	A solid half-year for Vusion
31/07	A101 Yeni Magazacilik A.S. acquired 89% stake in CarrefourSA Carrefour Sabanci Ticaret Merkezi A.S. from Carrefour SA (ENXTPA:CA) and Haci Ömer Sabanci Holding A.S..	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,343	12,040	11,582	9,105	10,050	11,222	-	-
Change	-	-2.46%	-3.81%	-21.39%	10.38%	11.66%	-	-
Enterprise Value (EV) ¹	19,538	20,911	19,681	18,428	19,463	19,643	19,118	18,462
Change	-	7.03%	-5.88%	-6.37%	5.62%	0.93%	-2.68%	-3.43%
P/E	11.8x	8.69x	7.13x	13.6x	30.5x	11.6x	9.42x	9.03x
PBR	1.22x	1.04x	0.99x	0.82x	0.92x	1x	0.96x	0.91x
PEG	-	0.3x	0.2x	-0.2x	-0.6x	0x	0.4x	2.07x
Capitalization / Revenue	0.17x	0.15x	0.14x	0.11x	0.12x	0.14x	0.13x	0.13x
EV / Revenue	0.27x	0.26x	0.24x	0.22x	0.24x	0.24x	0.23x	0.22x
EV / EBITDA	4.29x	4.53x	4.32x	3.97x	4.32x	4.34x	4.04x	3.71x
EV / EBIT	8.6x	8.8x	8.69x	8.33x	9.02x	8.45x	7.69x	7.03x
EV / FCF	9.73x	8.95x	12.1x	12.6x	8.03x	11.1x	16.4x	16.7x
FCF Yield	10.3%	11.2%	8.24%	7.91%	12.5%	9.05%	6.09%	5.98%
Dividend per Share ²	0.52	0.56	0.87	0.92	0.97	1.041	1.068	1.111
Rate of return	3.23%	3.58%	5.25%	6.7%	6.82%	6.57%	6.74%	7%
EPS ²	1.362	1.8	2.324	1.013	0.4671	1.365	1.684	1.757
Distribution rate	38.2%	31.1%	37.4%	90.9%	208%	76.3%	63.5%	63.2%
Net sales ¹	72,958	81,385	83,270	85,445	82,102	81,998	83,478	85,590
EBITDA ¹	4,550	4,613	4,559	4,637	4,506	4,530	4,735	4,974
EBIT ¹	2,272	2,377	2,264	2,213	2,158	2,324	2,485	2,627
Net income ¹	1,072	1,348	1,659	723	319	1,022	1,187	1,218
Net Debt ¹	7,195	8,871	8,099	9,323	9,413	8,421	7,896	7,240
Reference price ²	16.10	15.64	16.56	13.73	14.23	15.86	15.86	15.86
Nbr of stocks (in thousands)	7,66,438	7,69,845	6,99,183	6,63,135	7,06,234	7,07,563	-	-
Announcement Date	16/02/22	14/02/23	20/02/24	19/02/25	17/02/26	-	-	-

¹EUR in Million²EUR

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.($)
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	19.81x	0.9x	6.12x	5.59%	3.87TCr
CASEY'S GENERAL STORES, INC.	40.37x	1.64x	20.61x	0.3%	3.18TCr
SEVEN & I HOLDINGS CO., LTD.	17.22x	0.64x	7.32x	2.89%	3.05TCr
AVENUE SUPERMARTS LIMITED	73.59x	3.26x	42.66x	-.--%	2.75TCr
COLES GROUP LIMITED	29.74x	0.92x	9.88x	3.18%	2.27TCr
JERÓNIMO MARTINS, SGPS, S.A.	16.44x	0.39x	5.62x	3.78%	1.27TCr
SM INVESTMENTS CORPORATION	7.88x	1.74x	5.56x	2.52%	1.19TCr
J SAINSBURY PLC	17.29x	0.4x	6.13x	3.93%	1.05TCr
KESKO OYJ	18.59x	0.91x	9.02x	4.38%	982.92Cr
Average	26.77x	1.20x	12.55x	2.95%	2.18TCr
Weighted average by Cap.	30.28x	1.30x	14.29x	2.8%