Valuation Deutsche Börse AG

Stocks

Real-time Estimate Tradegate Other stock markets 08:43:18 12/06/2026 pm IST			5-day change	1st Jan Change
248.35 ^EUR	+0.79%		+0.98%	+11.00%

06:31pm	Deutsche Börse News: Rate Hike Welcomed (Bonds)	DP
04:44pm	Rock Tech Lithium Shares Begin Trading on Xetra in Germany	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	26,996	29,637	34,267	40,791	40,998	44,871	-	-
Change	-	9.78%	15.62%	19.04%	0.51%	9.45%	-	-
Enterprise Value (EV) ¹	29,506	32,896	40,096	48,501	44,749	49,069	48,446	47,762
Change	-	11.49%	21.89%	20.96%	-7.73%	9.65%	-1.27%	-1.41%
P/E Ratio	21.1x	19.8x	19.9x	21x	20.5x	20.2x	18.8x	17x
PBR	3.75x	3.5x	3.57x	3.79x	3.6x	3.6x	3.23x	2.88x
PEG	-	1.2x	1.3x	1.6x	7.24x	1.7x	2.51x	1.6x
Capitalization / Revenue	7.69x	6.83x	6.75x	7x	6.8x	6.96x	6.68x	6.26x
EV / Revenue	8.41x	7.58x	7.9x	8.32x	7.43x	7.62x	7.22x	6.66x
EV / EBITDA	14.4x	13x	13.6x	14.3x	12.7x	12.8x	12x	10.9x
EV / EBIT	16.9x	15.2x	15.9x	16.7x	14.9x	14.7x	13.7x	12.3x
EV / FCF	42x	15.2x	17.6x	23.7x	18.4x	19.3x	19.1x	17x
FCF Yield	2.38%	6.57%	5.69%	4.23%	5.43%	5.18%	5.23%	5.89%
Dividend per Share ²	3.2	3.6	3.8	4	4.2	4.62	4.94	5.358
Rate of return	2.18%	2.23%	2.04%	1.8%	1.88%	1.87%	2%	2.17%
EPS ²	6.98	8.14	9.35	10.6	10.9	12.19	13.11	14.52
Distribution rate	45.8%	44.2%	40.6%	37.7%	38.5%	37.9%	37.7%	36.9%
Net sales ¹	3,510	4,338	5,077	5,828	6,026	6,443	6,712	7,166
EBITDA ¹	2,043	2,526	2,944	3,396	3,512	3,843	4,050	4,399
EBIT ¹	1,749	2,170	2,526	2,900	3,010	3,329	3,527	3,868
Net income ¹	1,210	1,494	1,724	1,948	1,995	2,222	2,366	2,587
Net Debt ¹	2,510	3,259	5,829	7,710	3,751	4,198	3,576	2,891
Reference price ²	147.10	161.40	186.50	222.40	223.70	246.40	246.40	246.40
Nbr of stocks (in thousands)	1,83,521	1,83,623	1,83,739	1,83,412	1,83,273	1,82,106	-	-
Announcement Date	09/02/22	08/02/23	06/02/24	11/02/25	11/02/26	-	-	-

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.($)
DEUTSCHE BÖRSE AG	20.21x	7.62x	12.77x	1.87%	5.17TCr
INTERCONTINENTAL EXCHANGE, INC.	19.54x	8.84x	13.1x	1.52%	7.87TCr
HONG KONG EXCHANGES AND CLEARING LIMITED	24.7x	14.31x	18.19x	3.62%	6.03TCr
LONDON STOCK EXCHANGE GROUP PLC	33.53x	5.27x	10.51x	1.89%	5.75TCr
NASDAQ, INC.	25.74x	9.85x	16.72x	1.37%	4.91TCr
SINGAPORE EXCHANGE LIMITED	32.88x	15.43x	24.32x	2.03%	1.85TCr
EURONEXT N.V.	20.42x	7.91x	12.72x	2.44%	1.71TCr
B3 S.A. - BRASIL, BOLSA, BALCÃO	13.53x	6.69x	9.51x	7.73%	1.5TCr
TMX GROUP LIMITED	22.64x	7.93x	14.16x	1.92%	988.09Cr
SWISSQUOTE GROUP HOLDING SA	16.96x	-5.3x	-9.08x	1.79%	712.02Cr
Average	23.02x	7.86x	12.29x	2.62%	3.65TCr
Weighted average by Cap.	24.03x	9.05x	13.97x	2.3%