Valuation Carrefour Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 11:48:18 22/09/2026 am IST			5-day change	1st Jan Change
16.48 ^EUR	0.00%		-0.60%	+16.14%

17/09	Nike appoints Alexandre Arnault to its board as it looks to reboot growth
26/08	Carrefour CEO: consumer demand holding up in France despite difficult environment	RE

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	11,604	-	-
Change	-	-2.46%	-3.81%	-21.39%	10.38%	15.47%	-	-
Enterprise Value (EV) ¹	19,538	20,911	19,681	18,428	19,463	20,025	19,500	18,844
Change	-	7.03%	-5.88%	-6.37%	5.62%	2.89%	-2.62%	-3.36%
P/E	11.8x	8.69x	7.13x	13.6x	30.5x	11.6x	9.74x	9.33x
PBR	1.22x	1.04x	0.99x	0.82x	0.92x	1.03x	0.99x	0.94x
PEG	-	0.3x	0.2x	-0.2x	-0.6x	0x	0.5x	2.14x
Capitalization / Revenue	0.17x	0.15x	0.14x	0.11x	0.12x	0.14x	0.14x	0.14x
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	4.42x	4.12x	3.79x
EV / EBIT	8.6x	8.8x	8.69x	8.33x	9.02x	8.63x	7.86x	7.22x
EV / FCF	9.73x	8.95x	12.1x	12.6x	8.03x	11.3x	16.8x	17.1x
FCF Yield	10.3%	11.2%	8.24%	7.91%	12.5%	8.88%	5.97%	5.86%
Dividend per Share ²	0.52	0.56	0.87	0.92	0.97	1.05	1.071	1.108
Rate of return	3.23%	3.58%	5.25%	6.7%	6.82%	6.4%	6.53%	6.75%
EPS ²	1.362	1.8	2.324	1.013	0.4671	1.414	1.683	1.757
Distribution rate	38.2%	31.1%	37.4%	90.9%	208%	74.2%	63.6%	63%
Net sales ¹	72,958	81,385	83,270	85,445	82,102	82,020	83,545	85,689
EBITDA ¹	4,550	4,613	4,559	4,637	4,506	4,526	4,732	4,968
EBIT ¹	2,272	2,377	2,264	2,213	2,158	2,322	2,480	2,612
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	16.40	16.40	16.40
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	20.02x	0.87x	5.84x	6.29%	3.68TCr
SEVEN & I HOLDINGS CO., LTD.	16.59x	0.59x	6.72x	2.93%	2.72TCr
AVENUE SUPERMARTS LIMITED	69.66x	3.08x	40.39x	-.--%	2.59TCr
COLES GROUP LIMITED	26.22x	0.83x	8.74x	3.67%	2.19TCr
CASEY'S GENERAL STORES, INC.	27.45x	1.13x	14.44x	0.45%	2.16TCr
CARREFOUR	11.62x	0.24x	4.43x	6.39%	1.33TCr
JERÓNIMO MARTINS, SGPS, S.A.	16.6x	0.39x	5.67x	3.7%	1.29TCr
SHOPRITE HOLDINGS LTD	21.19x	0.81x	8.9x	2.69%	1.07TCr
KESKO OYJ	19.32x	0.93x	9.26x	4.2%	1.02TCr
Average	25.41x	0.99x	11.60x	3.37%	2.01TCr
Weighted average by Cap.	27.42x	1.09x	12.56x	3.36%