Valuation AAR Corp. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 08:01:50 2026-07-31 EDT			5-day change	1st Jan Change
124.00 ^EUR	+4.55%		+10.81%	+74.65%

07-27	Truist Raises Price Target on AAR Corp. to $145 From $128, Keeps Buy Rating	MT
07-22	Tranche Update on AAR Corp.'s Equity Buyback Plan announced on December 21, 2021.	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,679	1,711	2,474	2,178	4,418	5,516	-	-
Change	-	1.95%	44.58%	-11.97%	102.83%	24.85%	-	-
Enterprise Value (EV) ¹	1,776	1,947	3,444	3,116	5,305	6,222	6,096	5,914
Change	-	9.66%	76.84%	-9.51%	70.23%	17.28%	-2.02%	-2.99%
P/E	22.2x	19.8x	55x	175x	23.2x	25.6x	22.5x	19.4x
PBR	-	-	-	1.8x	2.54x	2.92x	-	-
PEG	-	1.2x	-1.1x	-2.4x	0x	2.1x	1.6x	1.2x
Capitalization / Revenue	0.92x	0.86x	1.07x	0.78x	1.34x	1.51x	1.42x	1.33x
EV / Revenue	0.98x	0.98x	1.49x	1.12x	1.6x	1.71x	1.57x	1.42x
EV / EBITDA	11.4x	10.3x	14.2x	9.61x	13.2x	13.5x	11.9x	10.3x
EV / EBIT	16.6x	14.5x	26.7x	16.8x	19.1x	17x	15.3x	13.1x
EV / FCF	30.7x	-314x	248x	2,226x	85.4x	59.1x	50.1x	40.1x
FCF Yield	3.26%	-0.32%	0.4%	0.04%	1.17%	1.69%	2%	2.5%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	2.17	2.53	1.29	0.35	4.86	5.46	6.213	7.205
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,820	1,990	2,319	2,780	3,308	3,648	3,893	4,162
EBITDA ¹	156.4	189.8	242.4	324.2	401.1	462.1	510.7	572.8
EBIT ¹	106.9	133.9	129.2	185.2	277.8	365.9	399.5	449.8
Net income ¹	78.7	90.2	46.3	12.5	187.7	212	244.4	284.6
Net Debt ¹	97.4	236.1	969.6	938.4	887.2	706.3	580.4	398.1
Reference price ²	48.22	50.11	70.99	61.41	112.62	140.04	140.04	140.04
Nbr of stocks (in thousands)	34,812	34,153	34,855	35,468	39,228	39,386	-	-
Announcement Date	7/21/22	7/18/23	7/18/24	7/16/25	7/21/26	-	-	-

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.($)
GE AEROSPACE	42.33x	7.6x	31.58x	0.5%	374B
RTX CORPORATION	36.02x	3.3x	19.49x	1.32%	290B
ROLLS-ROYCE HOLDINGS PLC	35.36x	5.08x	22.22x	0.97%	163B
LOCKHEED MARTIN CORPORATION	19.16x	1.84x	13.21x	2.4%	134B
GENERAL DYNAMICS CORPORATION	22.65x	1.91x	15.66x	1.65%	104B
BAE SYSTEMS PLC	27.25x	1.93x	13.6x	1.9%	79.84B
NORTHROP GRUMMAN CORPORATION	18.73x	1.95x	13.87x	1.79%	77.07B
RHEINMETALL AG	32.55x	3.61x	15.81x	1.32%	61.04B
Average	29.25x	3.40x	18.18x	1.48%	160.27B
Weighted average by Cap.	33.17x	4.36x	21.51x	1.24%