Valuation Ipsos SA Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 06:55:01 04/09/2026 pm IST			5-day change	1st Jan Change
8.700 ^EUR	-6.95%		-6.45%	+7.41%

02/09	From street names to supply chains, Canadians pull away from US as rift grows	RE
02/09	Social and political change is Germany's biggest concern	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,832	2,598	2,451	1,977	1,478	1,659	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	12.24%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	2,016	1,921	1,755
Change	-	20.84%	3.72%	-20.34%	-14.45%	9.74%	-4.67%	-8.65%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	8.15x	7.46x	6.99x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.99x	0.95x	0.87x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.81x	1.05x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.65x	0.63x	0.61x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.79x	0.73x	0.64x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	5.04x	4.53x	3.94x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.55x	5.84x	5.05x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	10.2x	8.74x	7.26x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	9.82%	11.4%	13.8%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.134	2.303	2.45
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	5.4%	5.82%	6.2%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.854	5.302	5.654
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	44%	43.4%	43.3%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,566	2,642	2,723
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	399.8	424.1	445.3
EBIT ¹	277.4	314.7	312.4	319.5	309.3	307.8	329.3	347.4
Net income ¹	183.9	215.2	159.7	204.5	186.6	196	222	237.1
Net Debt ¹	317.8	-	244.3	169.8	358.3	356.1	262	95.75
Reference price ²	41.25	58.50	56.75	45.92	34.26	39.54	39.54	39.54
Nbr of stocks (in thousands)	44,424	44,419	43,186	43,057	43,153	41,968	-	-
Announcement Date	23/02/22	15/02/23	21/02/24	26/02/25	24/02/26	-	-	-

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.($)
PUBLICIS GROUPE S.A.	14.8x	1.63x	7.4x	3.78%	3.01TCr
OMNICOM GROUP., INC.	9.82x	1.1x	6.11x	4.05%	2.32TCr
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.91x	5.21x	9.1x	7.07%	1.04TCr
JCDECAUX SE	16.26x	1.32x	4.16x	2.85%	600.88Cr
NIQ GLOBAL INTELLIGENCE PLC	-58.51x	1.88x	7.89x	0%	555.11Cr
WPP PLC	43.21x	0.72x	4.28x	3.94%	556.99Cr
CYBERAGENT, INC.	15.01x	0.5x	5.07x	1.6%	414.91Cr
MAGNITE, INC.	36.31x	4.73x	12.86x	-.--%	353.25Cr
Average	11.10x	2.13x	7.11x	2.91%	1.11TCr
Weighted average by Cap.	11.31x	1.92x	6.98x	3.69%