Valuation VINCI Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 06:31:10 11/09/2026 pm IST			5-day change	1st Jan Change
111.90 ^EUR	+0.95%		-1.93%	-6.71%

10/09	Vinci Amasses 84% Stake in All for One Group	MT
08/09	VINCI : Berenberg keeps its Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	52,759	52,578	64,905	56,163	66,842	61,759	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	-7.6%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	80,650	79,217	77,839
Change	-	-1.26%	13.95%	-5.5%	12.2%	-6.13%	-1.78%	-1.74%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	12.3x	11.1x	10.4x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	1.89x	1.78x	1.66x
PEG	-	0.2x	1.46x	3.86x	5.33x	2.45x	1.1x	1.67x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.81x	0.78x	0.76x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.05x	1x	0.95x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	5.76x	5.44x	5.13x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	8.17x	7.67x	7.21x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	14.7x	14.5x	13.7x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	6.8%	6.91%	7.29%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.313	5.821	6.329
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.77%	5.22%	5.68%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.084	10.04	10.67
Distribution rate	64.3%	53.5%	55%	56.3%	57.8%	58.5%	58%	59.3%
Net sales ¹	49,396	61,675	68,838	71,623	74,599	76,577	79,100	81,672
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,991	14,557	15,177
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,869	10,333	10,802
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,182	5,704	6,084
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,891	17,458	16,080
Reference price ²	92.91	93.29	113.70	99.74	120.05	111.45	111.45	111.45
Nbr of stocks (in thousands)	5,67,846	5,63,597	5,70,844	5,63,091	5,56,784	5,54,143	-	-
Announcement Date	04/02/22	09/02/23	07/02/24	06/02/25	05/02/26	-	-	-

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.($)
QUANTA SERVICES, INC.	56.24x	2.59x	24.73x	0.07%	9.78TCr
VINCI	12.27x	1.05x	5.76x	4.77%	7.17TCr
COMFORT SYSTEMS USA, INC.	34.81x	4.38x	23.78x	0.19%	5.94TCr
LARSEN & TOUBRO LIMITED	26.31x	2.02x	19.89x	1.17%	5.64TCr
FERROVIAL N.V.	50.68x	4.03x	25.66x	1.8%	4.04TCr
HOCHTIEF AG	28.93x	0.71x	11.79x	2.14%	3.63TCr
EMCOR GROUP, INC.	23.83x	1.63x	15.02x	0.19%	3.44TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.95x	0.47x	7.39x	2.57%	3.16TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.02x	0.31x	5.81x	5.85%	2.68TCr
Average	29.00x	1.91x	15.54x	2.08%	5.05TCr
Weighted average by Cap.	32.34x	2.14x	17.01x	1.8%