Valuation Oracle Corporation Xetra

Stocks

Market Closed - Xetra Other stock markets 09:05:46 19/06/2026 pm IST			Pre-market 11:44:32 am
159.38 ^EUR	-0.61%		158.67	-0.45%

18/06	Defence Holdings unveils 'Meridian' capability acceleration programme	AN
18/06	WINNERS & LOSERS: Nanoco scraps de-list meeting; Tekmar narrows loss	AN

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,27,050	1,91,894	2,86,017	3,22,098	4,64,185	5,30,027	-	-
Change	-	-15.48%	49.05%	12.62%	44.11%	14.18%	-	-
Enterprise Value (EV) ¹	2,64,741	2,45,851	3,66,311	3,98,306	5,45,550	7,47,001	6,62,760	6,94,875
Change	-	-7.14%	49%	8.73%	36.97%	36.93%	4.55%	4.85%
P/E	17.3x	29.8x	34.5x	31.6x	38.1x	38.7x	29x	20.3x
PBR	37.2x	-34.7x	268x	34.9x	22x	11.9x	6.48x	4.8x
PEG	-	-0.6x	1.3x	1.5x	2.2x	1.1x	3.17x	0.5x
Capitalization / Revenue	5.61x	4.52x	5.73x	6.08x	8.09x	9.64x	5.94x	4.09x
EV / Revenue	6.54x	5.79x	7.33x	7.52x	9.5x	11.1x	7.43x	5.37x
EV / EBITDA	12.9x	11.4x	15.6x	15.2x	18.9x	20.4x	13.4x	10x
EV / EBIT	13.9x	12.5x	17.5x	17.3x	21.8x	25.8x	18.4x	14.3x
EV / FCF	19.3x	48.9x	43.2x	33.7x	-1,385x	-31.5x	-13.4x	-16.7x
FCF Yield	5.19%	2.05%	2.31%	2.96%	-0.07%	-3.17%	-7.46%	-5.99%
Dividend per Share ²	1.04	1.28	1.36	1.6	2	2	2.03	2.197
Rate of return	1.32%	1.78%	1.28%	1.37%	1.21%	0.89%	1.1%	1.19%
EPS ²	4.55	2.41	3.07	3.71	4.34	5.83	6.344	9.1
Distribution rate	22.9%	53.1%	44.3%	43.1%	46.1%	34.3%	32%	24.1%
Net sales ¹	40,481	42,440	49,954	52,961	57,399	67,357	89,182	1,29,463
EBITDA ¹	20,537	21,565	23,428	26,184	28,900	36,549	49,435	69,455
EBIT ¹	19,000	19,593	20,902	23,055	25,033	28,926	35,958	48,533
Net income ¹	13,746	6,717	8,503	10,467	12,443	16,984	19,192	28,226
Net Debt ¹	37,691	53,957	80,294	76,208	81,365	97,647	1,32,734	1,64,848
Reference price ²	78.74	71.92	105.94	117.19	165.53	184.29	184.29	184.29
Nbr of stocks (in thousands)	28,83,535	26,68,157	26,99,802	27,48,514	28,04,234	28,76,046	-	-
Announcement Date	15/06/21	13/06/22	12/06/23	11/06/24	11/06/25	10/06/26	-	-

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.($)
SAP SE	18.8x	3.68x	11.24x	2.01%	18TCr
SERVICENOW, INC.	47.77x	5.62x	15.44x	-.--%	9.8TCr
CONSTELLATION SOFTWARE INC.	32.95x	3.13x	11.26x	0.2%	4.14TCr
STRATEGY INC	5.04x	92.87x	1089.73x	-.--%	3.96TCr
FAIR ISAAC CORPORATION	28.9x	11.4x	18.58x	-.--%	2.54TCr
TOAST, INC.	27.74x	1.64x	14.98x	-.--%	1.43TCr
TRIMBLE, INC.	21.88x	3.14x	10.59x	-	1.15TCr
SAGE GROUP PLC	18.25x	3.15x	11.57x	2.87%	969.72Cr
HUBSPOT, INC.	47.01x	1.92x	7.84x	-.--%	901.59Cr
Average	27.59x	14.06x	132.36x	0.64%	4.76TCr
Weighted average by Cap.	27.08x	12.63x	112.25x	0.95%