Valuation Thales Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 07:27:23 24/07/2026 pm IST			5-day change	1st Jan Change
237.00 ^EUR	-2.07%		+6.09%	+4.22%

24/07	Thales Signs Agreement To Supply Twelve GM200 Multi-Mission All-In-One Radars To Protect Romanian Airspace	CI
23/07	Thales: Strong H1 beat reinforces our positive Thales stance

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,929	25,259	27,925	28,476	47,195	48,571	-	-
Change	-	58.57%	10.55%	1.97%	65.74%	2.92%	-	-
Enterprise Value (EV) ¹	16,724	25,295	31,925	31,520	48,813	48,513	48,017	45,423
Change	-	51.25%	26.21%	-1.27%	54.86%	-0.61%	-1.02%	-5.4%
P/E	14.6x	22.6x	27.3x	20.1x	28.2x	27x	21.3x	18.5x
PBR	2.46x	3.49x	4.05x	3.79x	5.93x	5.5x	4.85x	4.22x
PEG	-	6.81x	-3.8x	0.5x	1.5x	3.66x	0.8x	1.2x
Capitalization / Revenue	0.98x	1.44x	1.52x	1.38x	2.13x	2.05x	1.89x	1.74x
EV / Revenue	1.03x	1.44x	1.73x	1.53x	2.21x	2.04x	1.86x	1.63x
EV / EBITDA	7.12x	10.5x	12.4x	10.9x	12.8x	12.8x	11.3x	9.7x
EV / EBIT	10.1x	13.1x	15x	13x	17.8x	16.2x	14.3x	12.1x
EV / FCF	7.41x	10.2x	15.8x	15.6x	18.9x	19.6x	18.7x	15.7x
FCF Yield	13.5%	9.85%	6.35%	6.43%	5.28%	5.11%	5.36%	6.39%
Dividend per Share ²	2.56	2.94	3.4	3.7	3.9	4.215	4.891	5.524
Rate of return	3.42%	2.46%	2.54%	2.67%	1.7%	1.78%	2.07%	2.34%
EPS ²	5.12	5.29	4.91	6.89	8.15	8.752	11.1	12.75
Distribution rate	50%	55.6%	69.2%	53.7%	47.9%	48.2%	44.1%	43.3%
Net sales ¹	16,192	17,569	18,428	20,577	22,136	23,731	25,753	27,924
EBITDA ¹	2,348	2,405	2,582	2,898	3,827	3,790	4,237	4,682
EBIT ¹	1,649	1,935	2,132	2,419	2,740	3,004	3,363	3,748
Net income ¹	1,089	1,121	1,023	1,420	1,675	1,692	2,242	2,565
Net Debt ¹	795	35.2	4,000	3,044	1,618	-58	-554.3	-3,148
Reference price ²	74.80	119.30	133.95	138.65	229.80	236.40	236.40	236.40
Nbr of stocks (in thousands)	2,12,957	2,11,730	2,08,476	2,05,380	2,05,373	2,05,461	-	-
Announcement Date	03/03/22	08/03/23	05/03/24	04/03/25	03/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHINA SPACESAT CO.,LTD.	1111.15x	9.58x	155.81x	-	1.01TCr
HENSOLDT AG	54.65x	3.58x	19.25x	0.86%	1.05TCr
PLANET LABS PBC	-38.62x	15.84x	712.72x	-.--%	729.56Cr
OHB SE	74.53x	3.2x	28.3x	0.29%	563.89Cr
SHANGHAI HUACE NAVIGATION TECHNOLOGY LTD	25.01x	4.68x	20.32x	1.83%	313.22Cr
SYNSPECTIVE INC.	45.5x	22.35x	-165.08x	-.--%	91Cr
SATREC INITIATIVE CO., LTD.	66.47x	3.37x	27.3x	0.19%	59Cr
CHENGDU M&S ELECTRONICS TECHNOLOGY CO.,LTD.	34.72x	-	-	-	54Cr
Average	171.68x	8.94x	114.09x	0.53%	483.69Cr
Weighted average by Cap.	312.75x	7.99x	185.13x	0.59%