Valuation Hammerson plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 11:32:31 24/07/2026 am IST			5-day change	1st Jan Change
4.280 ^EUR	-1.38%		-1.83%	+13.74%

16/07	Panmure Liberum raises Dunelm and cuts B&M	AN
15/07	Panmure Liberum Downgrades Hammerson to Hold, Lifts PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,447	1,188	1,411	1,373	1,750	1,944	-	-
Change	-	-17.88%	18.77%	-2.73%	27.46%	11.09%	-	-
Enterprise Value (EV) ¹	3,266	2,920	2,738	2,172	3,119	3,338	3,368	3,386
Change	-	-10.59%	-6.26%	-20.67%	43.64%	7.02%	0.89%	0.55%
P/E	-3.35x	-7.21x	-28.4x	-2.64x	7.17x	10.6x	8.84x	8.58x
PBR	0.53x	0.45x	0.57x	0.76x	0.79x	0.88x	0.83x	0.78x
PEG	-	0.1x	0.4x	-0x	-0x	-0.4x	0.4x	2.83x
Capitalization / Revenue	5.99x	5.52x	6.77x	7.26x	7.58x	7.14x	6.75x	6.52x
EV / Revenue	13.5x	13.6x	13.1x	11.5x	13.5x	12.3x	11.7x	11.4x
EV / EBITDA	22.3x	17.5x	16.5x	15.9x	21.6x	18.6x	17.2x	16.5x
EV / EBIT	21.2x	18.3x	16.8x	16.2x	21.6x	19.1x	17.7x	17.1x
EV / FCF	-22.2x	88x	140x	-	142x	-114x	67.3x	66.8x
FCF Yield	-4.51%	1.14%	0.72%	-	0.7%	-0.88%	1.49%	1.5%
Dividend per Share ²	0.04	0.02	0.15	0.1563	0.165	0.1823	0.1947	0.1996
Rate of return	1.22%	0.84%	5.28%	5.59%	5%	4.97%	5.31%	5.44%
EPS ²	-0.98	-0.33	-0.1	-1.06	0.46	0.3459	0.4146	0.4272
Distribution rate	-4.08%	-6.06%	-150%	-14.7%	35.9%	52.7%	47%	46.7%
Net sales ¹	241.6	215.2	208.4	189	230.9	272.2	287.9	298.3
EBITDA ¹	146.4	166.4	166	136.9	144.2	179.2	195.8	205.5
EBIT ¹	154.3	159.4	163	133.8	144.6	174.6	190.7	198.2
Net income ¹	-429.1	-164.2	-51.4	-526.3	232.1	197.1	217.6	225.6
Net Debt ¹	1,819	1,732	1,326	799	1,370	1,395	1,424	1,443
Reference price ²	3.280	2.380	2.840	2.796	3.300	3.666	3.666	3.666
Nbr of stocks (in thousands)	4,41,130	4,99,228	4,96,906	4,90,939	5,30,184	5,30,161	-	-
Announcement Date	04/03/22	09/03/23	29/02/24	26/02/25	25/02/26	-	-	-

¹GBP in Million²GBP

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.($)
REALTY INCOME CORPORATION	42.02x	16.06x	16.65x	4.99%	6.12TCr
UNIBAIL-RODAMCO-WESTFIELD SE	9.5x	12.71x	15.86x	5.24%	1.72TCr
SEGRO PLC	13.39x	24.54x	28.91x	3.35%	1.77TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.16x	17.02x	25.34x	4.91%	1.5TCr
KLÉPIERRE	11.1x	13.87x	16.62x	5.08%	1.26TCr
FEDERAL REALTY INVESTMENT TRUST	32.21x	11.62x	18.33x	3.6%	1.09TCr
MERLIN PROPERTIES SOCIMI, S.A.	8.11x	22.77x	30.83x	2.75%	1.08TCr
CAPITALAND ASCENDAS REIT	15.84x	12.31x	19.26x	6.1%	964.1Cr
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.7x	7.32x	12x	5.66%	887.73Cr
Average	19.67x	15.36x	20.42x	4.63%	1.82TCr
Weighted average by Cap.	25.77x	16.00x	19.63x	4.7%