Valuation LVMH Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 06:55:02 17/07/2026 pm IST			5-day change	1st Jan Change
12.00 ^EUR	+0.84%		+3.45%	-22.08%

17/07	Chanel ready to cooperate in subcontractor probe, had already severed ties	RE
17/07	Italian Authorities Request Documents From Nine Luxury Brands in Labor Probe	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,66,252	3,40,700	3,66,368	3,17,588	3,19,356	2,45,763	-	-
Change	-	-6.98%	7.53%	-13.31%	0.56%	-23.04%	-	-
Enterprise Value (EV) ¹	3,75,859	3,68,547	3,97,039	3,48,731	3,46,923	2,69,354	2,65,967	2,61,517
Change	-	-1.95%	7.73%	-12.17%	-0.52%	-22.36%	-1.26%	-1.67%
P/E	30.4x	24.3x	24.2x	25.3x	29.5x	22.6x	19.4x	17.6x
PBR	7.77x	6.19x	6.01x	4.7x	4.76x	3.44x	3.16x	2.93x
PEG	-	1.4x	2.95x	-1.5x	-2.3x	66.07x	1.2x	1.7x
Capitalization / Revenue	5.7x	4.3x	4.25x	3.75x	3.95x	3.05x	2.9x	2.74x
EV / Revenue	5.85x	4.65x	4.61x	4.12x	4.29x	3.34x	3.13x	2.91x
EV / EBITDA	16.4x	13.5x	13.2x	12.7x	13.5x	11.2x	10.1x	9.27x
EV / EBIT	21.9x	17.5x	17.4x	17.8x	19.5x	15.4x	14x	12.7x
EV / FCF	27.8x	36.4x	49x	33.3x	30.6x	22.8x	20.6x	18.1x
FCF Yield	3.6%	2.74%	2.04%	3%	3.27%	4.39%	4.85%	5.51%
Dividend per Share ²	7	12	13	13	13	12.81	14.04	15.13
Rate of return	0.96%	1.76%	1.77%	2.05%	2.02%	2.59%	2.84%	3.06%
EPS ²	23.89	28.03	30.33	25.12	21.85	21.92	25.55	28.15
Distribution rate	29.3%	42.8%	42.9%	51.8%	59.5%	58.4%	54.9%	53.7%
Net sales ¹	64,215	79,184	86,153	84,683	80,807	80,667	84,880	89,776
EBITDA ¹	22,981	27,281	29,979	27,367	25,756	23,975	26,351	28,200
EBIT ¹	17,151	21,055	22,802	19,571	17,755	17,477	19,052	20,559
Net income ¹	12,036	14,084	15,174	12,550	10,878	10,909	12,685	14,034
Net Debt ¹	9,607	27,847	30,671	31,143	27,567	23,591	20,204	15,753
Reference price ²	727.00	679.90	733.60	635.50	645.00	495.10	495.10	495.10
Nbr of stocks (in thousands)	5,03,785	5,01,103	4,99,410	4,99,744	4,95,126	4,96,391	-	-
Announcement Date	27/01/22	26/01/23	25/01/24	28/01/25	27/01/26	-	-	-

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.($)
RALPH LAUREN CORPORATION	20.73x	2.68x	13.65x	1.01%	2.26TCr
MONCLER S.P.A.	21.23x	4.04x	9.88x	2.68%	1.57TCr
LULULEMON ATHLETICA INC.	10.53x	1.02x	4.89x	-.--%	1.32TCr
GILDAN ACTIVEWEAR INC.	14.32x	2.16x	9.12x	1.88%	1TCr
LEVI STRAUSS & CO.	15.81x	1.57x	10.28x	2.45%	937.5Cr
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	12.79x	1.62x	7.06x	6.57%	707.02Cr
V.F. CORPORATION	16.31x	1x	9.49x	2.13%	666.21Cr
Average	15.96x	2.01x	9.20x	2.39%	1.21TCr
Weighted average by Cap.	16.92x	2.27x	9.80x	1.98%