Valuation Legrand Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 06:54:25 24/07/2026 pm IST			5-day change	1st Jan Change
135.20 ^EUR	-0.11%		+0.90%	+6.71%

17/07	Massachusetts Financial Services falls below 5% in Legrand
03/07	Europe moves in scattered fashion after the prior day's jump

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	27,448	19,952	24,667	24,652	33,297	35,205	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	5.73%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	39,889	39,760	39,100
Change	-	-25.7%	19.76%	3.69%	35.66%	6.32%	-0.32%	-1.66%
P/E	30.6x	20.1x	21.9x	21.3x	27x	24.2x	21.8x	19.9x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.29x	3.9x	3.51x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.3x	1.9x	2.14x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.25x	2.97x	2.74x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.68x	3.35x	3.04x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	15.4x	13.9x	12.6x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	17.7x	16x	14.4x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	25.5x	23.3x	21x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.92%	4.29%	4.76%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.737	3.02	3.302
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	2.04%	2.25%	2.46%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.551	6.174	6.749
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.3%	48.9%	48.9%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	10,839	11,860	12,843
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,583	2,851	3,106
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,249	2,485	2,717
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,459	1,624	1,798
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,684	4,556	3,895
Reference price ²	102.90	74.82	94.10	94.04	127.25	134.30	134.30	134.30
Nbr of stocks (in thousands)	2,66,749	2,66,669	2,62,133	2,62,145	2,61,662	2,62,136	-	-
Announcement Date	10/02/22	09/02/23	15/02/24	13/02/25	12/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.22x	2.48x	11.05x	2.78%	26TCr
SIEMENS AG	25.72x	3x	16.38x	2.07%	24TCr
SCHNEIDER ELECTRIC SE	28.85x	3.73x	17.22x	1.72%	17TCr
EATON CORPORATION PLC	34.74x	5.37x	22.89x	1.07%	16TCr
DELTA ELECTRONICS, INC.	43.95x	5.86x	25.43x	0.99%	14TCr
VERTIV HOLDINGS CO.	49.73x	7.98x	32.47x	0.09%	11TCr
DELTA ELECTRONICS (THAILAND)	100.5x	13.91x	72.78x	0.3%	11TCr
EMERSON ELECTRIC CO.	30.28x	4.95x	17.27x	1.49%	8.29TCr
AMETEK, INC.	33.4x	6.97x	21.73x	0.56%	5.55TCr
Average	40.60x	6.03x	26.36x	1.23%	14.87TCr
Weighted average by Cap.	36.60x	5.20x	23.58x	1.52%