Valuation IBM Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 08:58:47 08/07/2026 pm IST			5-day change	1st Jan Change
263.35 ^EUR	-3.18%		+3.99%	+1.44%

07/07	Nasdaq set to fall at open as DeepSeek's AI chip push rattles markets	RE
07/07	IBM Announces New z17 And LinuxONE 5 Configurations With Single Frame And Rack Mount Systems	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,19,866	1,27,382	1,49,341	2,03,265	2,76,878	2,87,727	-	-
Change	-	6.27%	17.24%	36.11%	36.22%	3.92%	-	-
Enterprise Value (EV) ¹	1,64,013	1,69,490	1,92,426	2,43,433	3,23,667	3,38,357	3,29,788	3,20,447
Change	-	3.34%	13.53%	26.51%	32.96%	4.54%	-2.53%	-2.83%
P/E	21x	78.3x	20.1x	34.2x	26.5x	29.7x	26x	22.8x
PBR	6.34x	5.8x	6.64x	7.46x	-	7.47x	6.38x	5.45x
PEG	-	-1.1x	0x	-1.6x	0.4x	-3.87x	1.8x	1.6x
Capitalization / Revenue	2.09x	2.1x	2.41x	3.24x	4.1x	4.02x	3.85x	3.65x
EV / Revenue	2.86x	2.8x	3.11x	3.88x	4.79x	4.73x	4.42x	4.07x
EV / EBITDA	-	11.5x	12.5x	14.8x	16.9x	16.5x	15x	13.6x
EV / EBIT	-	17.1x	17.4x	21.6x	22.9x	22.2x	20.2x	17.9x
EV / FCF	25.2x	18.2x	17.2x	19.1x	22x	21.6x	19.5x	17.4x
FCF Yield	3.97%	5.48%	5.83%	5.24%	4.55%	4.62%	5.12%	5.73%
Dividend per Share ²	6.55	6.52	6.63	6.67	-	6.75	6.792	6.868
Rate of return	4.9%	4.63%	4.05%	3.03%	-	2.2%	2.22%	2.24%
EPS ²	6.35	1.8	8.14	6.43	11.17	10.31	11.78	13.44
Distribution rate	103%	362%	81.4%	104%	-	65.4%	57.7%	51.1%
Net sales ¹	57,350	60,530	61,860	62,753	67,535	71,525	74,651	78,770
EBITDA ¹	-	14,739	15,447	16,400	19,200	20,497	22,050	23,589
EBIT ¹	-	9,937	11,052	11,263	14,126	15,275	16,295	17,853
Net income ¹	5,743	1,639	7,502	6,023	10,593	9,983	11,588	12,951
Net Debt ¹	44,147	42,108	43,085	40,168	46,789	50,630	42,061	32,720
Reference price ²	133.66	140.89	163.55	219.83	296.21	306.13	306.13	306.13
Nbr of stocks (in thousands)	8,96,800	9,04,126	9,13,119	9,24,645	9,34,735	9,39,885	-	-
Announcement Date	24/01/22	25/01/23	24/01/24	29/01/25	28/01/26	-	-	-

¹USD in Million²USD

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.($)
SNOWFLAKE INC.	-92.02x	14.54x	84.19x	-.--%	9.11TCr
ACCENTURE PLC	10.56x	1.16x	6.08x	4.57%	8.7TCr
TATA CONSULTANCY SERVICES LTD.	13.49x	2.45x	9.1x	6.14%	7.99TCr
RELX PLC	19.36x	5.09x	12.56x	2.94%	5.8TCr
INFOSYS LIMITED	13.92x	2.03x	8.51x	5.59%	4.57TCr
FUJITSU LIMITED	19.35x	1.55x	9.76x	1.48%	3.63TCr
NEC CORPORATION	20.15x	1.48x	9.46x	0.98%	3.56TCr
HCL TECHNOLOGIES LIMITED	15.91x	2.04x	9.47x	5.43%	3.33TCr
NARI TECHNOLOGY CO., LTD.	19.71x	2.29x	14.9x	3.05%	2.68TCr
Average	4.49x	3.63x	18.23x	3.35%	5.49TCr
Weighted average by Cap.	-4.35x	4.55x	23.19x	3.37%