Valuation Atenor Deutsche Boerse AG

Stocks

Real-time Estimate Cboe Europe Other stock markets 09:06:43 2026-06-26 EDT			5-day change	1st Jan Change
1.700 ^EUR	+5.92%		-1.20%	-30.38%

03-05	Atenor SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
25-09-04	Atenor SA Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	382	325.5	52.91	147.6	146.9	106.3	-	-
Change	-	-14.79%	-83.75%	179.06%	-0.48%	-27.69%	-	-
Enterprise Value (EV) ¹	1,124	325.5	860	812.3	668.4	698	713.3	839.1
Change	-	-71.04%	164.19%	-5.54%	-17.72%	4.43%	2.19%	17.65%
P/E	10x	-372x	-0.7x	-3.78x	-1.01x	102x	1.83x	2.31x
PBR	1.28x	1.2x	0.94x	0.51x	0.67x	0.34x	0.32x	0.31x
PEG	-	4x	-0x	0x	-0x	-1x	0x	-0.1x
Capitalization / Revenue	2.19x	7.94x	0.59x	0.46x	1x	0.49x	0.43x	0.63x
EV / Revenue	6.46x	7.94x	9.61x	2.53x	4.55x	3.23x	2.91x	4.94x
EV / EBITDA	17.3x	-	-	24x	-11.2x	20.1x	9.14x	11.8x
EV / EBIT	17.5x	16.7x	-13.4x	-215x	-11x	18.3x	7.83x	6.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.54	2.67	-	-	-	-	-	-
Rate of return	4.47%	5.52%	-	-	-	-	-	-
EPS ²	5.66	-0.13	-10.6	-0.9	-2.4	0.0171	0.9584	0.7588
Distribution rate	44.9%	-2,054%	-	-	-	-	-	-
Net sales ¹	174.1	41.01	89.47	321.3	147	216	245.3	169.9
EBITDA ¹	64.95	-	-	33.91	-59.71	34.77	78.03	70.87
EBIT ¹	64.16	19.46	-64.13	-3.774	-61.02	38.15	91.05	125.3
Net income ¹	38.07	-0.843	-107.1	-39.4	-138.7	1.035	41.74	46.28
Net Debt ¹	742.1	-	807	664.6	521.4	591.7	607	732.9
Reference price ²	56.800	48.400	7.440	3.400	2.420	1.750	1.750	1.750
Nbr of stocks (in thousands)	6,725	6,725	7,112	43,426	60,716	60,716	-	-
Announcement Date	3/10/22	3/10/23	3/2/24	2/28/25	3/5/26	-	-	-

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.($)
SUN HUNG KAI PROPERTIES LIMITED	15.09x	4.7x	12.78x	3.34%	43.21B
EMAAR PROPERTIES	6.15x	0.76x	1.55x	8.2%	29.36B
MITSUBISHI ESTATE CO., LTD.	21.86x	4.32x	18.12x	1.16%	29.74B
CHINA RESOURCES LAND LIMITED	7.64x	1.38x	6.93x	4.67%	27.5B
MITSUI FUDOSAN CO., LTD.	14.88x	3.12x	15.4x	2.35%	24.8B
ALPHA DHABI HOLDING	15.8x	1.01x	6.66x	2.36%	21.94B
CK ASSET HOLDINGS LIMITED	9.12x	2.2x	7.55x	4.07%	19.92B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.15x	6.64x	18.83x	1.25%	19.96B
Average	13.21x	3.02x	10.98x	3.43%	27.05B
Weighted average by Cap.	13.36x	3.09x	11.00x	3.53%