Valuation Net-Digital AG Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 09:29:31 13/10/2026 pm IST			5-day change	1st Jan Change
28.35 ^EUR	-1.90%		-1.07%	+61.63%

25/09	Net digital AG Revises Earnings Guidance for the Full Year 2026	CI
23/03	Net Digital AG says co. publishes 2026 forecast with continued growth in revenue and earnings	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2024	2025	2026	2027
Market Cap ¹	-	37.45	60.78	60.78	-
Change	-	-	62.29%	0%	-
Enterprise Value (EV) ¹	-	37.45	60.18	60.78	60.78
Change	-	-	60.68%	1%	0%
P/E	-	-	44x	27.8x	19.1x
PBR	-	-	31.6x	-	-
PEG	-	-	-	0.5x	0.4x
Capitalization / Revenue	-	3.42x	2.13x	1.64x	1.33x
EV / Revenue	-	3.42x	2.11x	1.64x	1.33x
EV / EBITDA	-	-	21.1x	14.4x	10.3x
EV / EBIT	-	-	28.9x	18.4x	12.6x
EV / FCF	-	-	388x	26.2x	17.8x
FCF Yield	-	-	0.26%	3.82%	5.63%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-	-	0.645	1.02	1.49
Distribution rate	-	-	-	-	-
Net sales ¹	10.7	10.96	28.5	36.97	45.77
EBITDA ¹	-	-	2.85	4.23	5.88
EBIT ¹	-	-	2.085	3.295	4.805
Net income ¹	-0.3974	-1.984	1.395	2.17	3.195
Net Debt ¹	-	-	-0.6	-	-
Reference price ²	4.64	17.50	28.40	28.40	28.40
Nbr of stocks (in thousands)	-	2,140	2,140	2,140	-
Announcement Date	28/06/23	01/07/25	-	-	-

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.($)
MICROSOFT CORPORATION	27.45x	10.14x	16.57x	0.71%	4,01800Cr
PALANTIR TECHNOLOGIES INC.	134.63x	59.7x	97.22x	-.--%	50TCr
ORACLE CORPORATION	20.68x	5.9x	10.27x	1.45%	42TCr
PALO ALTO NETWORKS, INC.	256.22x	22.87x	66.97x	-.--%	33TCr
CROWDSTRIKE HOLDINGS, INC.	2630.1x	44.08x	144.16x	-.--%	27TCr
SAP SE	27.53x	5.52x	17.41x	1.38%	25TCr
SERVICENOW, INC.	90.83x	8.83x	23.62x	-.--%	15TCr
FORTINET, INC.	62.39x	16.85x	44.39x	-.--%	14TCr
DATADOG, INC.	517.34x	22.07x	87.21x	-.--%	10TCr
Average	418.58x	21.77x	56.42x	0.39%	68.64TCr
Weighted average by Cap.	172.11x	16.18x	32.99x	0.62%