Valuation Ernst Russ AG Deutsche Boerse AG
Stocks
HXCK
DE000A161077
Investment Management & Fund Operators
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.080 EUR | -1.94% |
|
-4.99% | +13.64% |
| 29/05 | Ernst Russ AG Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| 28/05 | Ernst Russ AG, Q1 2026 Earnings Call, May 28, 2026 |
Company Valuation: Ernst Russ AG
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 | 277.6 | - | - |
| Change | - | -29.21% | -5.63% | 41.16% | 21.68% | 18.39% | - | - |
| Enterprise Value (EV) 1 | 257.1 | 144.7 | 82.85 | 93.57 | 122 | 213.2 | 116 | 134 |
| Change | - | -43.73% | -42.72% | 12.93% | 30.38% | 74.8% | -45.6% | 15.52% |
| P/E | 12.9x | 3.05x | 2.45x | 4.54x | 3.19x | 7.51x | 10.4x | 10x |
| PBR | 2.83x | - | 0.8x | 0.74x | 0.94x | 0.9x | 0.86x | 0.81x |
| PEG | - | 0x | 0.2x | -0.2x | 0x | -0.2x | -0.4x | 2.63x |
| Capitalization / Revenue | 2.21x | - | 0.67x | 1.12x | 1.48x | 1.8x | 1.73x | 1.7x |
| EV / Revenue | 2.79x | - | 0.41x | 0.54x | 0.77x | 1.38x | 0.72x | 0.82x |
| EV / EBITDA | 6.51x | - | 0.71x | 1.01x | 0.97x | 2.62x | 1.74x | 2.02x |
| EV / EBIT | 8.35x | - | 0.96x | 1.38x | 1.27x | 4.1x | 3.25x | 3.62x |
| EV / FCF | 7.03x | - | - | - | 2.96x | 4.87x | 2.64x | 3.62x |
| FCF Yield | 14.2% | - | - | - | 33.8% | 20.5% | 37.8% | 27.7% |
| Dividend per Share 2 | - | - | 1 | 0.2 | 0.25 | 0.3167 | 0.3 | 0.34 |
| Rate of return | - | - | 24.5% | 3.5% | 3.59% | 3.84% | 3.64% | 4.13% |
| 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 | 8.240 | 8.240 | 8.240 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.43x | 5.72x | 12.64x | 2.16% | 16TCr | |
| 15.43x | 3.54x | - | 2.36% | 16TCr | |
| 16.44x | 7.28x | - | 1.54% | 9.86TCr | |
| 24.73x | 12.08x | 17.37x | 4.19% | 7.57TCr | |
| 13.96x | 5.22x | - | 2.06% | 4.66TCr | |
| 11.02x | 1.58x | 4.94x | 1.42% | 4.2TCr | |
| 15.33x | 5.23x | 16.35x | 1.89% | 3.18TCr | |
| 4.19x | 4.27x | 4.26x | 4.22% | 3TCr | |
| Average | 15.32x | 5.62x | 11.11x | 2.48% | 8.04TCr | |
| Weighted average by Cap. | 17.28x | 5.78x | 12.35x | 2.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- HXCK Stock
- HXCK Stock
- Valuation Ernst Russ AG
Select your edition
All financial news and data tailored to specific country editions
