Valuation Euronext N.V.

Equities

Market Closed - Euronext Paris Other stock markets 09:05:06 09/09/2024 pm IST			After market 09:54:33 pm
100.20 ^EUR	+1.98%		99.90	-0.30%

03:15pm	The market burns its idols
05/09	Such a long wait

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	5,057	6,271	9,711	7,371	8,368	10,185	-	-
Change	-	24.01%	54.84%	-24.09%	13.53%	21.71%	-	-
Enterprise Value (EV) ¹	5,706	6,882	11,883	9,302	9,968	11,567	11,195	10,791
Change	-	20.6%	72.67%	-21.72%	7.16%	16.04%	-3.22%	-3.61%
P/E ratio	22.8x	20x	21.3x	16.9x	16.3x	17.5x	16.1x	14.9x
PBR	5.51x	5.96x	2.35x	1.83x	2.07x	2.38x	2.19x	2x
PEG	-	0.5x	-4.37x	-3.82x	0.9x	1.1x	1.84x	1.93x
Capitalization / Revenue	7.45x	7.09x	7.48x	5.2x	5.67x	6.3x	6.03x	5.76x
EV / Revenue	8.4x	7.78x	9.15x	6.56x	6.76x	7.16x	6.63x	6.11x
EV / EBITDA	14.3x	13.2x	15.8x	10.8x	11.5x	11.8x	10.8x	9.83x
EV / EBIT	16x	14.9x	18.9x	11.7x	12.6x	13.6x	12.2x	11x
EV / FCF	25.1x	26.6x	25x	18x	13.8x	21.9x	15.7x	14.4x
FCF Yield	3.99%	3.76%	4.01%	5.56%	7.25%	4.57%	6.38%	6.94%
Dividend per Share ²	1.59	2.25	1.93	2.22	2.48	2.695	2.955	3.187
Rate of return	2.19%	2.5%	2.12%	3.21%	3.15%	2.74%	3.01%	3.24%
EPS ²	3.19	4.51	4.29	4.1	4.83	5.627	6.119	6.591
Distribution rate	49.8%	49.9%	45%	54.1%	51.3%	47.9%	48.3%	48.4%
Net sales ¹	679.1	884.3	1,299	1,419	1,475	1,616	1,689	1,767
EBITDA ¹	399.4	520	752.8	861.6	864.7	977.5	1,039	1,098
EBIT ¹	355.7	462.3	627.1	792.8	790.4	849.2	917	984.6
Net income ¹	222	315.5	413.3	437.8	513.6	577.2	634.3	681.9
Net Debt ¹	648.5	610.1	2,172	1,931	1,600	1,382	1,010	605.4
Reference price ²	72.65	90.15	91.25	69.16	78.65	98.25	98.25	98.25
Nbr of stocks (in thousands)	69,614	69,567	1,06,422	1,06,582	1,06,398	1,03,666	-	-
Announcement Date	12/02/20	10/02/21	10/02/22	09/02/23	15/02/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
EURONEXT N.V.	17.46x	7.16x	11.85x	+2.74%	1.13TCr
INTERCONTINENTAL EXCHANGE, INC.	33.64x	12.01x	18.42x	+1.12%	9.21TCr
LONDON STOCK EXCHANGE GROUP PLC	68.57x	6.97x	14.81x	+1.23%	7.1TCr
DEUTSCHE BÖRSE AG	20.03x	7.4x	12.82x	+1.97%	4.2TCr
NASDAQ, INC.	37.6x	10.75x	19.05x	+1.30%	4.14TCr
HONG KONG EXCHANGES AND CLEARING LIMITED	24.21x	12.89x	17.97x	+3.67%	3.73TCr
B3 S.A. - BRASIL, BOLSA, BALCÃO	14.91x	6.63x	9.25x	+6.52%	1.2TCr
MARKETAXESS HOLDINGS INC.	36.57x	11.29x	22.57x	+1.15%	969.66Cr
SINGAPORE EXCHANGE LIMITED	20.65x	7.8x	13.6x	+3.32%	896.52Cr
TMX GROUP LIMITED	29.15x	9.38x	17.1x	+1.75%	875.63Cr
Average	30.28x	9.23x	15.74x	+2.48%	3.35TCr
Weighted average by Cap.	37.18x	9.75x	16.38x	+1.88%