Valuation adidas AG Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:04:57 2026-06-26 EDT			5-day change	1st Jan Change
87.50 ^EUR	-1.13%		+0.57%	+2.34%

06-26	Experts remain cautious on the DAX	DP
06-25	Cooler PCE, Hotter Chips

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	48,512	24,627	32,882	42,280	30,184	31,863	-	-
Change	-	-49.23%	33.52%	28.58%	-28.61%	5.56%	-	-
Enterprise Value (EV) ¹	47,179	27,302	34,430	45,412	34,121	35,766	35,706	35,515
Change	-	-42.13%	26.11%	31.9%	-24.86%	4.82%	-0.17%	-0.53%
P/E	23.2x	38.2x	-438x	55.3x	22.5x	19.4x	15.7x	13.2x
PBR	6.54x	4.56x	7.18x	7.72x	5.23x	4.85x	4.21x	3.87x
PEG	-	-0.6x	4x	-0x	0.3x	0.8x	0.7x	0.7x
Capitalization / Revenue	2.28x	1.09x	1.53x	1.79x	1.22x	1.2x	1.12x	1.04x
EV / Revenue	2.22x	1.21x	1.61x	1.92x	1.38x	1.34x	1.25x	1.16x
EV / EBITDA	15x	13.4x	23.3x	17.8x	10.6x	9.96x	8.8x	7.98x
EV / EBIT	23.8x	40.8x	128x	34x	16.6x	15.1x	13.2x	11.5x
EV / FCF	18.7x	-22.1x	16.2x	19.2x	87.9x	15.9x	22.7x	12.9x
FCF Yield	5.35%	-4.53%	6.17%	5.22%	1.14%	6.3%	4.41%	7.78%
Dividend per Share ²	3.3	0.7	0.7	2	2.8	3.835	4.637	5.186
Rate of return	1.3%	0.55%	0.38%	0.84%	1.66%	2.11%	2.55%	2.85%
EPS ²	10.9	3.34	-0.42	4.28	7.51	9.365	11.57	13.81
Distribution rate	30.3%	21%	-167%	46.7%	37.3%	41%	40.1%	37.6%
Net sales ¹	21,234	22,511	21,427	23,683	24,811	26,603	28,569	30,707
EBITDA ¹	3,135	2,044	1,480	2,545	3,210	3,592	4,059	4,448
EBIT ¹	1,986	669	268	1,337	2,056	2,361	2,708	3,086
Net income ¹	2,116	612	-75	764	1,340	1,481	1,979	2,135
Net Debt ¹	-1,333	2,675	1,548	3,132	3,937	3,904	3,843	3,652
Reference price ²	253.20	127.46	184.16	236.80	169.05	181.70	181.70	181.70
Nbr of stocks (in thousands)	191,595	193,215	178,549	178,549	178,549	175,359	-	-
Announcement Date	3/9/22	3/8/23	1/31/24	3/4/25	3/3/26	-	-	-

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.($)
NIKE, INC.	27x	1.36x	17.99x	3.97%	60.35B
ASICS CORPORATION	25.9x	3.11x	14.64x	0.85%	19.54B
ON HOLDING AG	24.74x	2.45x	12.36x	-.--%	12.27B
FENG TAY ENTERPRISES CO., LTD.	13.62x	0.83x	6.39x	5.95%	2.15B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.34x	0.34x	2.28x	6.96%	1.33B
361 DEGREES INTERNATIONAL LIMITED	4.97x	0.18x	1.06x	8.89%	1.12B
VULCABRAS S.A.	7.39x	1.3x	5.94x	8.29%	876M
HWASEUNG ENTERPRISE CO., LTD.	13.04x	0.35x	5.22x	1.69%	117M
Average	15.50x	1.24x	8.23x	4.58%	12.22B
Weighted average by Cap.	25.49x	1.81x	15.83x	3.03%