Valuation AB SA Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:02:40 2026-09-04 EDT			5-day change	1st Jan Change
34.50 ^EUR	-1.29%		-0.58%	+39.96%

08-26	AB S.A. Reports Earnings Results for the Third Quarter and Nine Months Ended June 30, 2026	CI
08-09	AB S.A. Announces Management Changes, Effective October 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	904	612.7	989.1	1,599	1,531	2,406	-	-
Change	-	-32.23%	61.44%	61.62%	-4.2%	57.09%	-	-
Enterprise Value (EV) ¹	1,119	937.9	989.1	1,696	1,608	2,466	2,318	2,263
Change	-	-16.15%	5.46%	71.43%	-5.18%	53.38%	-5.99%	-2.39%
P/E	7.33x	4.07x	5.25x	9.16x	8.81x	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	0.2x	0.2x	-1.37x	-48.59x	-	-	-
Capitalization / Revenue	0.07x	0.04x	0.05x	0.11x	0.1x	0.15x	0.15x	0.15x
EV / Revenue	0.09x	0.07x	0.05x	0.12x	0.11x	0.15x	0.14x	0.14x
EV / EBITDA	6.12x	4.05x	-	5.49x	5.57x	7.08x	6.82x	6.76x
EV / EBIT	6.75x	4.41x	-	5.93x	6.02x	7.52x	7.24x	7.05x
EV / FCF	-5.02x	-33.9x	-	7.43x	15.4x	14.8x	7.69x	11.2x
FCF Yield	-19.9%	-2.95%	-	13.5%	6.5%	6.77%	13%	8.93%
Dividend per Share ²	1	0.9972	-	2	-	6.45	7.49	7.05
Rate of return	1.79%	2.62%	-	1.98%	-	4.2%	4.88%	4.59%
EPS ²	7.64	9.34	11.82	11.03	11.01	-	-	-
Distribution rate	13.1%	10.7%	-	18.1%	-	-	-	-
Net sales ¹	13,074	14,031	19,226	14,658	14,931	16,009	16,075	16,318
EBITDA ¹	182.8	231.4	-	308.6	288.9	348	339.8	334.9
EBIT ¹	165.8	212.5	-	285.7	267	328	320.3	321.2
Net income ¹	123.7	151.1	-	174.7	173.9	219.2	217.3	218.4
Net Debt ¹	214.5	325.2	-	97.02	76.31	60.3	-87.3	-142.7
Reference price ²	56.00	38.00	62.00	101.00	97.00	153.60	153.60	153.60
Nbr of stocks (in thousands)	16,143	16,123	15,953	15,827	15,787	15,661	-	-
Announcement Date	9/21/21	9/20/22	1/23/24	1/6/25	1/21/26	-	-	-

¹PLN in Million²PLN

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.	21.43x	1.84x	14.56x	0.48%	339B
SEAGATE TECHNOLOGY HOLDINGS PLC	24.74x	9.98x	17.69x	0.35%	192B
HEWLETT PACKARD ENTERPRISE COMPANY	18.41x	1.79x	9.08x	1.09%	69.03B
LENOVO GROUP LIMITED	17.61x	0.45x	8.16x	1.82%	51.26B
ASIA VITAL COMPONENTS CO., LTD.	34.77x	6.07x	20.67x	1.19%	44.29B
KING SLIDE WORKS CO., LTD.	39.9x	24.48x	30.32x	1.12%	41.75B
HP INC.	13.15x	0.58x	7.05x	3.67%	29.43B
ASUSTEK COMPUTER INC.	13.27x	0.7x	10.4x	5.07%	24.06B
LITE-ON TECHNOLOGY CORPORATION	28.66x	2.96x	19.08x	2.57%	22.09B
Average	23.55x	5.43x	15.22x	1.93%	90.34B
Weighted average by Cap.	23.05x	5.02x	15.30x	0.97%