Valuation Amrize AG Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:25:01 2026-08-18 EDT			After hours 16:00:00
38.25 ^EUR	-4.02%		38.54	+0.77%

07:47am	Berenberg Cuts Amrize Price Target After 'Slightly Disappointing' Q2; Buy Retained	MT
12:42am	Swiss stocks - Factors to watch on August 18	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	30,481	24,317	-	-
Change	-	-20.22%	-	-
Enterprise Value (EV) ¹	33,828	28,076	27,290	26,395
Change	-	-17%	-2.8%	-3.28%
P/E	25.8x	18.6x	15.1x	12.9x
PBR	2.3x	1.79x	1.63x	1.48x
PEG	-	1.6x	0.7x	0.8x
Capitalization / Revenue	2.58x	1.94x	1.84x	1.74x
EV / Revenue	2.86x	2.24x	2.06x	1.89x
EV / EBITDA	11.2x	8.88x	7.92x	7.07x
EV / EBIT	17.7x	13.3x	11.4x	9.92x
EV / FCF	23.1x	19.8x	16.3x	14.4x
FCF Yield	4.32%	5.05%	6.13%	6.94%
Dividend per Share ²	0.44	0.5201	0.6694	0.8157
Rate of return	0.8%	1.17%	1.51%	1.83%
EPS ²	2.14	2.392	2.945	3.446
Distribution rate	20.6%	21.7%	22.7%	23.7%
Net sales ¹	11,815	12,552	13,237	13,978
EBITDA ¹	3,007	3,163	3,444	3,733
EBIT ¹	1,906	2,115	2,398	2,661
Net income ¹	1,185	1,352	1,574	1,847
Net Debt ¹	3,347	3,759	2,973	2,078
Reference price ²	55.11	44.46	44.46	44.46
Nbr of stocks (in thousands)	553,082	546,926	-	-
Announcement Date	2/17/26	-	-	-

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.($)
CRH PLC	16.33x	1.93x	9.27x	1.63%	63.9B
VULCAN MATERIALS COMPANY	30.86x	4.86x	16.18x	0.76%	36.04B
ULTRATECH CEMENT LIMITED	35.06x	3.61x	18.49x	0.86%	35.94B
MARTIN MARIETTA MATERIALS, INC.	31.75x	5.1x	15.42x	0.64%	32.36B
HEIDELBERG MATERIALS AG	12.66x	1.5x	6.94x	2.42%	32.57B
CHINA JUSHI CO., LTD.	25.44x	7.76x	16.18x	1.65%	27.27B
AMRIZE AG	19.01x	2.3x	9.12x	1.15%	25.15B
GRASIM INDUSTRIES LIMITED	74.36x	4.63x	71.72x	0.31%	23.06B
CEMEX, S.A.B. DE C.V.	11.53x	1.22x	6x	0.9%	16.15B
Average	28.56x	3.66x	18.81x	1.14%	32.49B
Weighted average by Cap.	27.11x	3.55x	17.05x	1.22%