Valuation Ernst Russ AG Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 12:47:31 12/09/2026 am IST			5-day change	1st Jan Change
10.00 ^EUR	+12.36%		+20.77%	+42.05%

09/09	Ernst Russ AG Adjusts Earnings Guidance for the Full Year of 2026	CI
25/08	Ernst Russ AG Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	204.3	144.7	136.5	192.7	234.5	336.9	-	-
Change	-	-29.21%	-5.63%	41.16%	21.68%	43.68%	-	-
Enterprise Value (EV) ¹	257.1	144.7	82.85	93.57	122	330.9	290	262.8
Change	-	-43.73%	-42.72%	12.93%	30.38%	171.29%	-12.37%	-9.38%
P/E	12.9x	3.05x	2.45x	4.54x	3.19x	8.26x	12.4x	12.1x
PBR	2.83x	-	0.8x	0.74x	0.94x	1.14x	1.07x	1x
PEG	-	0x	0.2x	-0.2x	0x	-0.2x	-0.4x	4.88x
Capitalization / Revenue	2.21x	-	0.67x	1.12x	1.48x	2.15x	2x	1.92x
EV / Revenue	2.79x	-	0.41x	0.54x	0.77x	2.11x	1.72x	1.5x
EV / EBITDA	6.51x	-	0.71x	1.01x	0.97x	3.67x	3.79x	3.39x
EV / EBIT	8.35x	-	0.96x	1.38x	1.27x	5.31x	7.1x	6.21x
EV / FCF	7.03x	-	-	-	2.96x	6.41x	7.59x	6.41x
FCF Yield	14.2%	-	-	-	33.8%	15.6%	13.2%	15.6%
Dividend per Share ²	-	-	1	0.2	0.25	0.2833	0.2667	0.275
Rate of return	-	-	24.5%	3.5%	3.59%	2.83%	2.67%	2.75%
EPS ²	0.49	1.46	1.66	1.26	2.18	1.21	0.8067	0.8267
Distribution rate	-	-	60.2%	15.9%	11.5%	23.4%	33.1%	33.3%
Net sales ¹	92.28	-	202.7	172.7	158.1	156.9	168.8	175.4
EBITDA ¹	39.49	-	116.6	93	126.2	90.13	76.53	77.63
EBIT ¹	30.8	-	86.6	67.7	96.4	62.35	40.87	42.33
Net income ¹	15.78	47.27	55.08	42.47	73.48	40.6	27.23	27.87
Net Debt ¹	52.75	-	-53.66	-99.14	-112.5	-5.95	-46.9	-74.1
Reference price ²	6.30	4.46	4.08	5.72	6.96	10.00	10.00	10.00
Nbr of stocks (in thousands)	32,434	32,434	33,500	33,689	33,689	33,689	-	-
Announcement Date	24/03/22	22/03/23	18/03/24	25/03/25	24/03/26	-	-	-

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.($)
UBS GROUP AG	15.55x	3.74x	-	2.27%	17TCr
BLACKROCK, INC.	19.68x	5.6x	11.98x	2.12%	17TCr
BANK OF NEW YORK MELLON CORPORATION (THE)	17.65x	7.7x	-	1.42%	11TCr
BROOKFIELD ASSET MANAGEMENT LTD.	22.9x	11.95x	20.5x	4.26%	7.54TCr
STATE STREET CORPORATION	14.45x	5.44x	-	1.81%	5.31TCr
AMERIPRISE FINANCIAL, INC.	12.23x	1.89x	5.78x	1.2%	4.93TCr
3I GROUP PLC	5.11x	5.29x	3.8x	3.58%	3.59TCr
NORTHERN TRUST CORPORATION	14.84x	5.37x	16.73x	1.77%	3.46TCr
Average	15.30x	5.87x	11.76x	2.3%	8.66TCr
Weighted average by Cap.	16.78x	5.87x	12.55x	2.25%