Valuation 2CRSi Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 09:26:54 2026-06-15 EDT			5-day change	1st Jan Change
51.02 ^EUR	+4.09%		+2.79%	+364.48%

06-11	2CRSi Edge and Calyos Form Strategic Partnership
06-10	European equities hold firm despite renewed Middle East tensions

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2024	2025	2026	2027	2028
Market Cap ¹	59.67	46.67	73.17	148.2	1,127	-	-
Change	-	-21.79%	-	102.5%	660.68%	-	-
Enterprise Value (EV) ¹	126.1	113.6	73.17	160	1,117	1,090	1,021
Change	-	-9.92%	-	118.72%	598.22%	-2.47%	-6.35%
P/E Ratio	-14.5x	-46.9x	26.4x	-	43.8x	17.8x	11.6x
PBR	1.47x	1.15x	2.77x	5.08x	21.7x	9.6x	4.85x
PEG	-	0.6x	-	-	-	0x	0.2x
Capitalization / Revenue	0.37x	0.25x	0.43x	0.67x	2.73x	1.22x	1.39x
EV / Revenue	0.77x	0.62x	0.43x	0.73x	2.71x	1.18x	1.26x
EV / EBITDA	17.3x	12x	11.4x	28.6x	30.8x	13x	8.04x
EV / EBIT	252x	162x	17x	100x	36x	14.4x	8.65x
EV / FCF	-19.7x	13.8x	-13.6x	482x	51.7x	39.6x	14.7x
FCF Yield	-5.07%	7.24%	-7.33%	0.21%	1.93%	2.53%	6.78%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.29	-0.07	0.1246	-	1.14	2.8	4.3
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	163.3	183.6	170.6	220.7	412.5	924.4	811.8
EBITDA ¹	7.3	9.5	6.4	5.6	36.3	83.65	127
EBIT ¹	0.5	0.7	4.3	1.595	31	75.5	118
Net income ¹	-4.7	-1.6	2.4	2.128	25.4	62.45	95.95
Net Debt ¹	66.4	66.9	-	11.86	-9.7	-37.3	-106.5
Reference price ²	4.20	3.28	3.28	6.65	49.92	49.92	49.92
Nbr of stocks (in thousands)	14,207	14,207	22,273	22,280	22,577	-	-
Announcement Date	6/15/21	7/11/22	10/31/24	10/30/25	-	-	-

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.($)
DELL TECHNOLOGIES INC.	22.94x	1.61x	14.68x	0.63%	256B
SEAGATE TECHNOLOGY HOLDINGS PLC	71.08x	17.65x	48.22x	0.31%	211B
HEWLETT PACKARD ENTERPRISE COMPANY	21.85x	1.74x	9.15x	1.18%	63.79B
LENOVO GROUP LIMITED	21.73x	0.41x	7.94x	1.85%	35.37B
ASIA VITAL COMPONENTS CO., LTD.	25.56x	4.08x	16.12x	1.6%	29.83B
HP INC.	11.14x	0.49x	6x	4.75%	23.08B
TD SYNNEX CORPORATION	20.79x	0.35x	10.71x	0.69%	22.56B
KING SLIDE WORKS CO., LTD.	38.86x	22.08x	32.04x	1.21%	20.82B
ASUSTEK COMPUTER INC.	14.3x	0.56x	11.17x	4.99%	18.44B
Average	27.58x	5.44x	17.34x	1.91%	75.66B
Weighted average by Cap.	37.57x	7.15x	24.26x	0.97%