Valuation Mersen Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 11:32:13 15/09/2026 am IST			After hours 01:29:59 am
35.98 ^EUR	-5.81%		36.51	+1.47%

03/08	Middle East hopes lift Europe into the green
31/07	Mersen S.A., H1 2026 Earnings Call, Jul 30, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	766.3	778	851.6	501.8	580.7	886.1	-	-
Change	-	1.52%	9.47%	-41.08%	15.72%	52.61%	-	-
Enterprise Value (EV) ¹	1,012	1,074	1,064	872.1	963.2	1,294	1,259	1,216
Change	-	6.12%	-0.91%	-18.05%	10.44%	34.38%	-2.71%	-3.48%
P/E	14.3x	11.8x	10.3x	8.69x	41.8x	13.5x	10.9x	9.19x
PBR	1.28x	1.19x	1.08x	0.61x	0.74x	1.08x	1.01x	0.94x
PEG	-	0.5x	1.57x	-0.3x	-0.6x	0x	0.5x	0.5x
Capitalization / Revenue	0.83x	0.7x	0.7x	0.4x	0.49x	0.72x	0.67x	0.62x
EV / Revenue	1.1x	0.96x	0.88x	0.7x	0.81x	1.05x	0.95x	0.84x
EV / EBITDA	6.8x	5.76x	5.25x	4.24x	5.06x	6.41x	5.51x	4.77x
EV / EBIT	10.9x	8.83x	7.75x	6.65x	8.83x	11.2x	9.25x	7.82x
EV / FCF	42x	129x	355x	-84.7x	161x	39x	19.7x	15.7x
FCF Yield	2.38%	0.77%	0.28%	-1.18%	0.62%	2.56%	5.09%	6.38%
Dividend per Share ²	1	1.25	1.25	0.9	0.9	0.94	1.144	1.364
Rate of return	2.71%	3.31%	3.55%	4.37%	3.77%	2.58%	3.14%	3.74%
EPS ²	2.58	3.21	3.42	2.37	0.57	2.705	3.339	3.968
Distribution rate	38.8%	38.9%	36.5%	38%	158%	34.7%	34.3%	34.4%
Net sales ¹	922.8	1,115	1,211	1,244	1,186	1,236	1,329	1,440
EBITDA ¹	148.8	186.4	202.7	205.5	190.4	201.8	228.5	254.7
EBIT ¹	92.6	121.6	137.3	131.1	109.1	116	136.2	155.4
Net income ¹	54.4	67.7	81.6	59	14.1	64.25	77.62	92.25
Net Debt ¹	245.7	296	212.5	370.3	382.5	408.2	373.2	329.4
Reference price ²	36.90	37.75	35.20	20.60	23.85	36.46	36.46	36.46
Nbr of stocks (in thousands)	20,768	20,608	24,194	24,360	24,347	24,304	-	-
Announcement Date	16/03/22	14/03/23	12/03/24	13/03/25	31/03/26	-	-	-

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.($)
SIEMENS AG	24.1x	2.9x	15.83x	2.15%	23TCr
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	16.27x	2.09x	9.38x	3.1%	24TCr
SCHNEIDER ELECTRIC SE	28.6x	3.68x	17.03x	1.71%	18TCr
EATON CORPORATION PLC	34.92x	5.23x	22.18x	1.09%	15TCr
DELTA ELECTRONICS, INC.	39.48x	5.28x	23.67x	1.26%	13TCr
DELTA ELECTRONICS (THAILAND)	89.68x	11.29x	64.08x	0.35%	9.46TCr
VERTIV HOLDINGS CO.	39.29x	6.46x	25.96x	0.1%	9.14TCr
EMERSON ELECTRIC CO.	30.35x	4.93x	17.15x	1.49%	8.27TCr
AMETEK, INC.	31.86x	6.91x	21.71x	0.58%	5.36TCr
Average	37.17x	5.42x	24.11x	1.31%	13.9TCr
Weighted average by Cap.	33.02x	4.59x	21.12x	1.65%