Valuation Icade Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 03:07:16 04/08/2026 pm IST			5-day change	1st Jan Change
19.70 ^EUR	+1.05%		+1.50%	-9.18%

22/07	Icade, H1 2026 Earnings Call, Jul 22, 2026
22/07	Jefferies Reiterates Its Rating on Icade After First-Half Results

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	1,486	-	-
Change	-	-36.26%	-11.54%	-35.33%	-4.21%	-10.91%	-	-
Enterprise Value (EV) ¹	11,709	9,921	6,141	5,195	5,114	4,538	4,310	4,002
Change	-	-15.28%	-38.1%	-15.41%	-1.55%	-11.27%	-5.02%	-7.15%
P/E	11.8x	56.4x	-2.15x	-6.31x	-13.6x	-16.8x	30.3x	6.82x
PBR	0.71x	0.46x	0.54x	0.4x	0.43x	0.41x	0.39x	0.39x
PEG	-	-0.7x	0x	0.1x	0.2x	0.6x	-0x	0x
Capitalization / Revenue	2.88x	1.68x	1.76x	1.11x	1.15x	1.15x	1.11x	1.07x
EV / Revenue	7.05x	5.46x	4.02x	3.3x	3.53x	3.51x	3.22x	2.88x
EV / EBITDA	18.7x	15.3x	21.7x	21.7x	17.5x	17.8x	16.5x	14.9x
EV / EBIT	14.6x	25.9x	22.7x	18.7x	17.4x	15.7x	14.4x	13.7x
EV / FCF	-23.5x	-42.4x	4.66x	31.3x	21.6x	6.8x	8.64x	7x
FCF Yield	-4.25%	-2.36%	21.5%	3.2%	4.63%	14.7%	11.6%	14.3%
Dividend per Share ²	4.2	4.33	4.84	4.31	1.92	1.767	1.839	1.941
Rate of return	6.66%	10.8%	13.6%	18.8%	8.73%	9.02%	9.38%	9.9%
EPS ²	5.328	0.7136	-16.5	-3.64	-1.62	-1.166	0.6475	2.876
Distribution rate	78.8%	607%	-29.3%	-118%	-119%	-152%	284%	67.5%
Net sales ¹	1,661	1,816	1,528	1,572	1,450	1,292	1,338	1,388
EBITDA ¹	625.5	650.3	283	239	292.5	255.3	261.1	269.1
EBIT ¹	800.6	382.5	270.1	277.5	294.6	289.5	299.1	293
Net income ¹	400.1	54.1	-1,250	-275.9	-123	-56.05	129.7	187.7
Net Debt ¹	6,933	6,876	3,448	3,454	3,446	3,052	2,824	2,516
Reference price ²	63.10	40.24	35.54	22.98	22.00	19.60	19.60	19.60
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.	24.65x	13.76x	16.05x	5.12%	1.66TCr
LAND SECURITIES PLC	9.14x	14.3x	18.51x	5.9%	709.01Cr
THE GPT GROUP	15.05x	15.19x	16.29x	4.81%	686.34Cr
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.61x	14.92x	16.23x	4.06%	673.69Cr
GECINA	9.44x	17.18x	20.76x	7.42%	644.65Cr
LONDONMETRIC PROPERTY PLC	10.66x	15.01x	16.11x	6.65%	615.68Cr
THE BRITISH LAND COMPANY PLC	8.94x	14.22x	18.36x	5.55%	612.03Cr
MIRVAC GROUP	11.95x	11.56x	13.14x	5.34%	495.65Cr
Average	14.18x	14.52x	16.93x	5.61%	762.26Cr
Weighted average by Cap.	16.02x	14.47x	16.88x	5.52%