Valuation Aramis Group Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:05:53 2026-08-10 EDT			5-day change	1st Jan Change
4.145 ^EUR	+2.22%		+4.67%	-7.68%

08-01	Aramis Group SAS, Q3 2026 Sales/ Trading Statement Call, Jul 23, 2026
07-24	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,463	354.6	347.6	513.9	478.3	350.7	-	-
Change	-	-75.76%	-1.96%	47.85%	-6.93%	-26.68%	-	-
Enterprise Value (EV) ¹	1,376	386.8	544.2	692.2	590.2	459.2	438	398.6
Change	-	-71.88%	40.7%	27.2%	-14.74%	-22.21%	-4.61%	-9%
P/E	-84.1x	-5.79x	-10.8x	102x	24.2x	174x	28x	16.7x
PBR	5.36x	1.63x	1.92x	2.71x	2.34x	1.68x	1.56x	1.41x
PEG	-	-0x	0.2x	-1x	0x	-1.9x	0x	0.2x
Capitalization / Revenue	1.16x	0.2x	0.18x	0.23x	0.2x	0.16x	0.15x	0.14x
EV / Revenue	1.09x	0.22x	0.28x	0.31x	0.25x	0.2x	0.18x	0.16x
EV / EBITDA	37x	-36.3x	56.4x	13.7x	8.7x	11.1x	7.49x	5.31x
EV / EBIT	61.3x	-11.5x	-23.8x	45.6x	17.4x	43.4x	16.3x	9.23x
EV / FCF	-30.2x	-4.09x	27.1x	17.2x	7.89x	17x	12.2x	8.3x
FCF Yield	-3.31%	-24.5%	3.69%	5.82%	12.7%	5.88%	8.22%	12%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.21	-0.74	-0.39	0.061	0.24	0.0244	0.1518	0.2538
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,264	1,769	1,945	2,238	2,380	2,253	2,381	2,535
EBITDA ¹	37.2	-10.66	9.646	50.47	67.81	41.31	58.49	75.1
EBIT ¹	22.42	-33.53	-22.88	15.17	33.94	10.58	26.79	43.18
Net income ¹	-15.66	-60.23	-32.33	5.013	19.87	2.993	14.12	25.17
Net Debt ¹	-87.15	32.21	196.6	178.3	111.9	108.5	87.3	47.89
Reference price ²	17.660	4.282	4.200	6.220	5.810	4.250	4.250	4.250
Nbr of stocks (in thousands)	82,828	82,804	82,762	82,626	82,327	82,514	-	-
Announcement Date	12/9/21	12/1/22	11/28/23	11/26/24	11/26/25	-	-	-

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.($)
AMAZON.COM, INC.	22.43x	3.57x	13.56x	-.--%	2,961B
JD.COM, INC.	12.89x	0.13x	5.43x	3.15%	44.53B
COUPANG, INC.	-34.14x	0.68x	36.14x	-.--%	29.17B
WAYFAIR INC.	-1168.09x	1.19x	18.55x	0.02%	14.6B
ALLEGRO.EU S.A.	25.52x	3.56x	12.25x	-.--%	12.16B
FSN E-COMMERCE VENTURES LIMITED	198.09x	7.43x	81.4x	-.--%	9.99B
ETSY, INC.	24.67x	3.14x	10.61x	-.--%	7.85B
MONOTARO CO., LTD.	25.42x	2.39x	15.14x	1.95%	6B
OCADO GROUP PLC	-12.96x	1.71x	12.72x	-.--%	2.41B
Average	-100.69x	2.64x	22.86x	0.57%	343.04B
Weighted average by Cap.	16.69x	3.49x	13.89x	0.05%