Valuation Stef Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 11:31:09 02/10/2026 am IST			5-day change	1st Jan Change
120.40 ^EUR	-1.31%		-3.68%	-5.57%

10/09	Euronext includes Genfit, Inventiva in SBF120 index; Interparfums, Verallia excluded	RE
04/09	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,262	1,122	1,419	1,611	1,648	1,526	-	-
Change	-	-11.11%	26.43%	13.56%	2.25%	-7.41%	-	-
Enterprise Value (EV) ¹	2,207	2,195	2,464	2,952	3,181	3,024	2,979	2,936
Change	-	-0.56%	12.27%	19.78%	7.76%	-4.92%	-1.48%	-1.44%
P/E	11.6x	7.82x	7.53x	10.5x	19.7x	10.5x	8.75x	8.17x
PBR	1.38x	1.08x	1.31x	1.35x	1.27x	1.07x	0.98x	0.92x
PEG	-	0.2x	0.2x	-0.6x	-0.4x	0.1x	0.4x	1.14x
Capitalization / Revenue	0.36x	0.26x	0.32x	0.34x	0.32x	0.28x	0.27x	0.26x
EV / Revenue	0.63x	0.51x	0.55x	0.61x	0.62x	0.55x	0.53x	0.51x
EV / EBITDA	6.16x	5.29x	5.77x	6.09x	7.31x	5.8x	5.31x	5x
EV / EBIT	14.3x	10.8x	9.74x	12.9x	18.4x	12.4x	11.2x	10.7x
EV / FCF	10.6x	42.8x	22x	-58.9x	-47.7x	26.5x	20.3x	16.9x
FCF Yield	9.46%	2.33%	4.54%	-1.7%	-2.1%	3.77%	4.93%	5.92%
Dividend per Share ²	3	4	5.1	4.15	2.7	4.367	5.273	5.66
Rate of return	2.94%	4.42%	4.47%	3.16%	2.05%	3.62%	4.37%	4.69%
EPS ²	8.78	11.58	15.16	12.46	6.66	11.49	13.78	14.77
Distribution rate	34.2%	34.5%	33.6%	33.3%	40.5%	38%	38.3%	38.3%
Net sales ¹	3,507	4,264	4,442	4,801	5,120	5,458	5,631	5,801
EBITDA ¹	358.1	414.8	426.8	484.3	435.2	521.9	561.5	587.2
EBIT ¹	153.9	203.5	253	228.4	173	244.2	266.6	275.3
Net income ¹	110	146.4	191.6	157.2	84.3	139.8	169.6	185.4
Net Debt ¹	944.8	1,073	1,046	1,340	1,533	1,499	1,454	1,411
Reference price ²	102.00	90.60	114.20	131.20	131.40	120.60	120.60	120.60
Nbr of stocks (in thousands)	12,377	12,387	12,424	12,281	12,538	12,649	-	-
Announcement Date	10/03/22	09/03/23	07/03/24	13/03/25	12/03/26	-	-	-

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.($)
UNION PACIFIC CORPORATION	21.62x	7.14x	14.12x	1.99%	17TCr
CSX CORPORATION	23.64x	6.91x	14.43x	1.21%	8.79TCr
CANADIAN PACIFIC KANSAS CITY LIMITED	25.27x	8.04x	15.75x	0.82%	7.55TCr
CANADIAN NATIONAL RAILWAY COMPANY	20.92x	6.78x	13.94x	2.16%	7.23TCr
NORFOLK SOUTHERN CORPORATION	25.64x	6.49x	14.6x	1.71%	7.13TCr
OLD DOMINION FREIGHT LINE, INC.	31.08x	6.22x	18.6x	0.64%	3.74TCr
JB HUNT TRANSPORT SERVICES	31.13x	1.69x	13.09x	0.77%	2.2TCr
XPO, INC.	38.44x	2.71x	16.11x	-.--%	2.18TCr
C.H. ROBINSON WORLDWIDE, INC.	25.99x	1.07x	18.33x	1.59%	1.84TCr
Average	27.08x	5.23x	15.44x	1.21%	6.36TCr
Weighted average by Cap.	24.59x	6.46x	14.89x	1.48%