|
Market Closed -
Deutsche Boerse AG
11:35:33 14/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 270.70 EUR | +0.56% |
|
+2.07% | +19.04% |
| 12/08 | Europe ends in the red after US inflation report |  |
| 11/08 | RBC Kicks Off Thales Coverage at Outperform Amid 'Strong' Operational Track Record | MT |
Company Valuation: Thales
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 | 55,557 | - | - |
| Change | - | 58.57% | 10.55% | 1.97% | 65.74% | 17.72% | - | - |
| Enterprise Value (EV) 1 | 16,724 | 25,295 | 31,925 | 31,520 | 48,813 | 55,740 | 55,703 | 52,334 |
| Change | - | 51.25% | 26.21% | -1.27% | 54.86% | 14.19% | -0.07% | -6.05% |
| P/E | 14.6x | 22.6x | 27.3x | 20.1x | 28.2x | 31.9x | 24x | 21.1x |
| PBR | 2.46x | 3.49x | 4.05x | 3.79x | 5.93x | 6.36x | 5.55x | 4.84x |
| PEG | - | 6.81x | -3.8x | 0.5x | 1.5x | 7.9x | 0.7x | 1.5x |
| Capitalization / Revenue | 0.98x | 1.44x | 1.52x | 1.38x | 2.13x | 2.33x | 2.14x | 1.98x |
| EV / Revenue | 1.03x | 1.44x | 1.73x | 1.53x | 2.21x | 2.34x | 2.15x | 1.86x |
| EV / EBITDA | 7.12x | 10.5x | 12.4x | 10.9x | 12.8x | 14.5x | 13x | 11.2x |
| EV / EBIT | 10.1x | 13.1x | 15x | 13x | 17.8x | 18.5x | 16.3x | 13.8x |
| EV / FCF | 7.41x | 10.2x | 15.8x | 15.6x | 18.9x | 23.5x | 21.7x | 18x |
| FCF Yield | 13.5% | 9.85% | 6.35% | 6.43% | 5.28% | 4.25% | 4.61% | 5.54% |
| Dividend per Share 2 | 2.56 | 2.94 | 3.4 | 3.7 | 3.9 | 4.265 | 4.939 | 5.576 |
| Rate of return | 3.42% | 2.46% | 2.54% | 2.67% | 1.7% | 1.58% | 1.83% | 2.06% |
| EPS 2 | 5.12 | 5.29 | 4.91 | 6.89 | 8.15 | 8.479 | 11.25 | 12.84 |
| Distribution rate | 50% | 55.6% | 69.2% | 53.7% | 47.9% | 50.3% | 43.9% | 43.4% |
| Net sales 1 | 16,192 | 17,569 | 18,428 | 20,577 | 22,136 | 23,831 | 25,919 | 28,120 |
| EBITDA 1 | 2,348 | 2,405 | 2,582 | 2,898 | 3,827 | 3,857 | 4,282 | 4,690 |
| EBIT 1 | 1,649 | 1,935 | 2,132 | 2,419 | 2,740 | 3,006 | 3,417 | 3,789 |
| Net income 1 | 1,089 | 1,121 | 1,023 | 1,420 | 1,675 | 1,713 | 2,220 | 2,514 |
| Net Debt 1 | 795 | 35.2 | 4,000 | 3,044 | 1,618 | 183.7 | 145.9 | -3,222 |
| Reference price 2 | 74.80 | 119.30 | 133.95 | 138.65 | 229.80 | 270.40 | 270.40 | 270.40 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.68x | 2.32x | 14.36x | 1.59% | 6.43TCr | |
| 62.37x | 4.06x | 21.99x | 0.75% | 1.28TCr | |
| 1271.15x | 10.93x | 177.77x | - | 1.17TCr | |
| -46.7x | 19.33x | 870.11x | -.--% | 879.96Cr | |
| 82.92x | 3.44x | 31.84x | 0.31% | 622.71Cr | |
| 25.82x | 4.85x | 21.06x | 1.77% | 338.33Cr | |
| 59.97x | 28.76x | -211.97x | -.--% | 118.27Cr | |
| 69.17x | 3.52x | 28.46x | 0.18% | 63Cr | |
| Average | 194.55x | 9.65x | 119.20x | 0.66% | 1.36TCr | |
| Weighted average by Cap. | 165.36x | 5.26x | 100.65x | 1.23% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- HO Stock
- CSF Stock
- Valuation Thales
Select your edition
All financial news and data tailored to specific country editions
