Valuation Ernst Russ AG Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 11:30:36 10/07/2026 am IST			5-day change	1st Jan Change
7.820 ^EUR	-2.01%		+3.44%	+11.08%

25/06	Ernst Russ AG Presents at Deutsche Börse Scale Summit, Jun-23-2026 10:30 AM
29/05	Ernst Russ AG Reports Earnings Results for the First Quarter Ended March 31, 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	270.2	-	-
Change	-	-29.21%	-5.63%	41.16%	21.68%	15.23%	-	-
Enterprise Value (EV) ¹	257.1	144.7	82.85	93.57	122	205.8	108.6	126.6
Change	-	-43.73%	-42.72%	12.93%	30.38%	68.72%	-47.24%	16.58%
P/E	12.9x	3.05x	2.45x	4.54x	3.19x	7.31x	10.2x	9.78x
PBR	2.83x	-	0.8x	0.74x	0.94x	0.88x	0.84x	0.79x
PEG	-	0x	0.2x	-0.2x	0x	-0.1x	-0.4x	2.58x
Capitalization / Revenue	2.21x	-	0.67x	1.12x	1.48x	1.75x	1.69x	1.65x
EV / Revenue	2.79x	-	0.41x	0.54x	0.77x	1.34x	0.68x	0.78x
EV / EBITDA	6.51x	-	0.71x	1.01x	0.97x	2.53x	1.63x	1.91x
EV / EBIT	8.35x	-	0.96x	1.38x	1.27x	3.96x	3.04x	3.42x
EV / FCF	7.03x	-	-	-	2.96x	4.7x	2.48x	3.42x
FCF Yield	14.2%	-	-	-	33.8%	21.3%	40.4%	29.3%
Dividend per Share ²	-	-	1	0.2	0.25	0.3167	0.3	0.34
Rate of return	-	-	24.5%	3.5%	3.59%	3.95%	3.74%	4.24%
EPS ²	0.49	1.46	1.66	1.26	2.18	1.097	0.79	0.82
Distribution rate	-	-	60.2%	15.9%	11.5%	28.9%	38%	41.5%
Net sales ¹	92.28	-	202.7	172.7	158.1	154.1	160.2	163.3
EBITDA ¹	39.49	-	116.6	93	126.2	81.33	66.73	66.2
EBIT ¹	30.8	-	86.6	67.7	96.4	52.03	35.73	37.03
Net income ¹	15.78	47.27	55.08	42.47	73.48	37	26.53	27.6
Net Debt ¹	52.75	-	-53.66	-99.14	-112.5	-64.37	-161.6	-143.6
Reference price ²	6.300	4.460	4.075	5.720	6.960	8.020	8.020	8.020
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BLACKROCK, INC.	20.08x	5.49x	12.02x	2.19%	16TCr
UBS GROUP AG	15.2x	3.52x	-	2.35%	16TCr
BANK OF NEW YORK MELLON CORPORATION (THE)	17.12x	7.47x	-	1.51%	10TCr
BROOKFIELD ASSET MANAGEMENT LTD.	25.51x	11.86x	20.35x	4.24%	7.48TCr
STATE STREET CORPORATION	14.34x	5.29x	-	1.94%	4.99TCr
AMERIPRISE FINANCIAL, INC.	11.73x	1.74x	5.43x	1.32%	4.56TCr
3I GROUP PLC	4.96x	5.05x	5.04x	3.5%	3.65TCr
NORTHERN TRUST CORPORATION	14.31x	5.43x	17.93x	1.8%	3.4TCr
Average	15.41x	5.73x	12.15x	2.36%	8.3TCr
Weighted average by Cap.	16.93x	5.75x	12.78x	2.33%