Valuation T. Rowe Price Group, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 11:18:29 10/09/2026 pm IST			5-day change	1st Jan Change
92.52 ^EUR	-2.16%		-1.74%	+5.14%

05:32pm	Proxy solicitor Okapi hires former ISS executive Aicardi	RE
05:07am	Samsung, SK Hynix payouts test South Korea's reform drive as investors seek more	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	45,070	24,371	24,066	25,124	22,343	22,983	-	-
Change	-	-45.93%	-1.25%	4.4%	-11.07%	2.86%	-	-
Enterprise Value (EV) ¹	43,546	22,615	21,999	22,474	18,965	18,737	18,071	17,022
Change	-	-48.07%	-2.73%	2.16%	-15.61%	-1.2%	-3.55%	-5.81%
P/E	15x	16.3x	13.9x	12.4x	11.1x	10.1x	9.83x	10.4x
PBR	5x	2.77x	2.54x	2.44x	2.06x	2.27x	2.04x	1.69x
PEG	-	-0.3x	0.9x	0.7x	11.29x	0.7x	3.55x	-1.78x
Capitalization / Revenue	5.87x	3.76x	3.73x	3.54x	3.02x	2.96x	2.89x	2.94x
EV / Revenue	5.68x	3.49x	3.41x	3.17x	2.57x	2.42x	2.27x	2.18x
EV / EBITDA	11.1x	8.3x	8.74x	7.64x	6.07x	5.98x	5.59x	5.41x
EV / EBIT	11.7x	9.04x	9.72x	8.37x	6.97x	6.69x	6.45x	6.68x
EV / FCF	13.6x	-	24.1x	17.8x	-	8.8x	7.75x	8.25x
FCF Yield	7.38%	-	4.14%	5.62%	-	11.4%	12.9%	12.1%
Dividend per Share ²	4.32	4.8	4.88	4.96	5.08	5.198	5.257	5.415
Rate of return	2.2%	4.4%	4.53%	4.39%	4.96%	4.82%	4.88%	5.03%
EPS ²	13.12	6.7	7.76	9.15	9.24	10.66	10.96	10.32
Distribution rate	32.9%	71.6%	62.9%	54.2%	55%	48.7%	48%	52.5%
Net sales ¹	7,672	6,488	6,460	7,094	7,387	7,752	7,952	7,815
EBITDA ¹	3,915	2,726	2,518	2,940	3,127	3,131	3,231	3,145
EBIT ¹	3,710	2,500	2,263	2,686	2,721	2,803	2,803	2,549
Net income ¹	3,002	1,522	1,744	2,044	2,036	2,228	2,308	-
Net Debt ¹	-1,523	-1,756	-2,067	-2,650	-3,378	-4,246	-4,911	-5,960
Reference price ²	196.64	109.06	107.69	113.09	102.38	107.74	107.74	107.74
Nbr of stocks (in thousands)	2,29,198	2,23,465	2,23,470	2,22,159	2,18,237	2,13,316	-	-
Announcement Date	27/01/22	26/01/23	08/02/24	05/02/25	04/02/26	-	-	-

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.($)
UBS GROUP AG	15.55x	3.74x	-	2.27%	17TCr
BLACKROCK, INC.	19.54x	5.56x	11.89x	2.14%	17TCr
BANK OF NEW YORK MELLON CORPORATION (THE)	17.64x	7.7x	-	1.42%	11TCr
BROOKFIELD ASSET MANAGEMENT LTD.	23.17x	12.1x	20.75x	4.21%	7.62TCr
STATE STREET CORPORATION	14.34x	5.42x	-	1.83%	5.27TCr
AMERIPRISE FINANCIAL, INC.	12.11x	1.86x	5.7x	1.21%	4.87TCr
3I GROUP PLC	5.2x	5.38x	3.87x	3.51%	3.67TCr
NORTHERN TRUST CORPORATION	14.49x	5.28x	16.45x	1.82%	3.38TCr
Average	15.25x	5.88x	11.73x	2.3%	8.66TCr
Weighted average by Cap.	16.74x	5.88x	12.54x	2.25%