Valuation MMG Limited Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 06:19:19 09/09/2026 pm IST			5-day change	1st Jan Change
1.055 ^EUR	+2.43%		+6.62%	+13.84%

05:49pm	MMG Faces EU Antitrust Warning Over Anglo American Nickel Deal	MT
10:44am	MMG Faces EU Antitrust Warning Over Anglo American Nickel Deal	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,770	2,216	2,560	3,997	13,679	15,760	-	-
Change	-	-19.99%	15.5%	56.17%	242.2%	15.21%	-	-
Enterprise Value (EV) ¹	7,944	7,301	6,861	8,440	17,031	16,176	13,961	10,946
Change	-	-8.09%	-6.03%	23.02%	101.79%	-5.02%	-13.7%	-21.6%
P/E	4.08x	13x	296x	21.7x	26.9x	9.06x	8.72x	8.13x
PBR	1.43x	1.04x	1.2x	1.17x	3.45x	2.61x	2.04x	1.66x
PEG	-	-0.2x	-3.1x	0x	0x	0x	2.2x	1.12x
Capitalization / Revenue	0.65x	0.68x	0.59x	0.89x	2.2x	1.77x	1.78x	1.74x
EV / Revenue	1.87x	2.24x	1.58x	1.88x	2.74x	1.82x	1.57x	1.21x
EV / EBITDA	2.91x	4.75x	4.69x	4.12x	4.99x	2.89x	2.5x	1.93x
EV / EBIT	4.35x	9.8x	12.9x	8.53x	8.52x	3.55x	3.13x	2.54x
EV / FCF	4.01x	27.3x	6.47x	11.9x	10.6x	9.72x	7.88x	5.65x
FCF Yield	24.9%	3.67%	15.4%	8.37%	9.45%	10.3%	12.7%	17.7%
Dividend per Share ²	-	-	-	-	-	-	0.004	0.01
Rate of return	-	-	-	-	-	-	0.33%	0.82%
EPS ²	0.0786	0.0198	0.001	0.0152	0.0419	0.1353	0.1407	0.1509
Distribution rate	-	-	-	-	-	-	2.84%	6.63%
Net sales ¹	4,255	3,254	4,346	4,479	6,218	8,908	8,872	9,074
EBITDA ¹	2,725	1,535	1,462	2,049	3,412	5,603	5,583	5,674
EBIT ¹	1,827	745.3	531.7	990	1,999	4,562	4,456	4,308
Net income ¹	667.1	172.4	9	161.9	509.4	1,677	1,773	1,902
Net Debt ¹	5,174	5,085	4,301	4,442	3,351	416.2	-1,800	-4,814
Reference price ²	0.321	0.256	0.296	0.330	1.127	1.227	1.227	1.227
Nbr of stocks (in thousands)	86,39,126	86,39,767	86,56,047	1,21,29,014	1,21,40,530	1,28,46,422	-	-
Announcement Date	24/03/22	07/03/23	05/03/24	04/03/25	03/03/26	-	-	-

¹USD in Million²USD

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.($)
SOUTHERN COPPER CORPORATION	26.92x	10.4x	15.93x	1.92%	18TCr
FREEPORT-MCMORAN INC.	25.82x	3.85x	9.17x	0.78%	11TCr
CMOC GROUP LIMITED	12.64x	1.48x	6.13x	2.8%	5.81TCr
JX ADVANCED METALS CORPORATION	20.09x	3.76x	12.81x	0.87%	2.3TCr
JIANGXI COPPER COMPANY LIMITED	7.49x	0.3x	7.99x	5.66%	2.17TCr
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	33.32x	-	-	1.22%	2.03TCr
KOREA ZINC COMPANY, LTD.	21.3x	1.23x	10.58x	2.06%	1.84TCr
SUMITOMO METAL MINING CO., LTD.	11.33x	1.56x	10.47x	2.9%	1.7TCr
Average	19.86x	3.23x	10.44x	2.28%	5.56TCr
Weighted average by Cap.	22.94x	5.85x	11.81x	1.89%