Valuation Icade Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 11:32:37 10/07/2026 am IST			5-day change	1st Jan Change
18.25 ^EUR	+0.44%		-6.02%	-15.43%

12/06	Icade announces Annual dividend, payable on June 25, 2026	CI
27/05	French and Benelux stocks-Factors to watch on May 27	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,776	3,044	2,693	1,741	1,668	1,413	-	-
Change	-	-36.26%	-11.54%	-35.33%	-4.21%	-15.27%	-	-
Enterprise Value (EV) ¹	11,709	9,921	6,141	5,195	5,114	4,456	4,265	3,779
Change	-	-15.28%	-38.1%	-15.41%	-1.55%	-12.88%	-4.29%	-11.39%
P/E	11.8x	56.4x	-2.15x	-6.31x	-13.6x	-9.13x	17x	5.71x
PBR	0.71x	0.46x	0.54x	0.4x	0.43x	0.37x	0.37x	0.36x
PEG	-	-0.7x	0x	0.1x	0.2x	-0.4x	-0x	0x
Capitalization / Revenue	2.88x	1.68x	1.76x	1.11x	1.15x	1.09x	1.07x	1.02x
EV / Revenue	7.05x	5.46x	4.02x	3.3x	3.53x	3.43x	3.22x	2.74x
EV / EBITDA	18.7x	15.3x	21.7x	21.7x	17.5x	15.6x	15.3x	13.2x
EV / EBIT	14.6x	25.9x	22.7x	18.7x	17.4x	15.3x	14.9x	13.7x
EV / FCF	-23.5x	-42.4x	4.66x	31.3x	21.6x	4.63x	5.13x	34x
FCF Yield	-4.25%	-2.36%	21.5%	3.2%	4.63%	21.6%	19.5%	2.94%
Dividend per Share ²	4.2	4.33	4.84	4.31	1.92	1.953	1.943	1.707
Rate of return	6.66%	10.8%	13.6%	18.8%	8.73%	10.5%	10.4%	9.16%
EPS ²	5.328	0.7136	-16.5	-3.64	-1.62	-2.042	1.094	3.264
Distribution rate	78.8%	607%	-29.3%	-118%	-119%	-95.6%	178%	52.3%
Net sales ¹	1,661	1,816	1,528	1,572	1,450	1,300	1,324	1,379
EBITDA ¹	625.5	650.3	283	239	292.5	285.3	278.6	286.1
EBIT ¹	800.6	382.5	270.1	277.5	294.6	291	285.6	275.8
Net income ¹	400.1	54.1	-1,250	-275.9	-123	14.7	153.5	243.3
Net Debt ¹	6,933	6,876	3,448	3,454	3,446	3,042	2,851	2,366
Reference price ²	63.10	40.24	35.54	22.98	22.00	18.64	18.64	18.64
Nbr of stocks (in thousands)	75,691	75,652	75,770	75,778	75,825	75,826	-	-
Announcement Date	21/02/22	20/02/23	19/02/24	18/02/25	17/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
W. P. CAREY INC.	24.4x	13.32x	15.64x	5.21%	1.6TCr
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.9x	14.45x	15.92x	4.1%	674.25Cr
LAND SECURITIES PLC	8.78x	13.72x	17.8x	6.31%	663.01Cr
THE GPT GROUP	14.4x	14.73x	15.78x	5.04%	651.54Cr
GECINA	9.84x	17x	20.55x	7.84%	611.38Cr
LONDONMETRIC PROPERTY PLC	10.64x	14.79x	15.87x	6.9%	593.14Cr
THE BRITISH LAND COMPANY PLC	8.69x	13.8x	17.78x	5.81%	582.91Cr
MIRVAC GROUP	11.54x	11.18x	12.73x	5.65%	467.95Cr
Average	14.02x	14.12x	16.51x	5.86%	730.04Cr
Weighted average by Cap.	15.93x	14.07x	16.45x	5.73%