Valuation ATOSS Software SE Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:14:11 2026-06-19 EDT			5-day change	1st Jan Change
69.70 ^EUR	-0.29%		-7.80%	-39.29%

05-01	ATOSS SOFTWARE AG : Jefferies reiterates its Buy rating	ZD
04-30	Atoss Software - Andreas Obereder (CEO) to transition to supervisory board from end 2026/2027	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,726	1,107	1,662	1,816	1,836	1,121	-	-
Change	-	-35.85%	50.14%	9.28%	1.05%	-38.91%	-	-
Enterprise Value (EV) ¹	1,716	1,080	1,606	1,740	1,751	1,010	992	972.7
Change	-	-37.05%	48.7%	8.34%	0.62%	-42.34%	-1.77%	-1.94%
P/E	89.3x	57x	46.4x	39.9x	38x	21.6x	18.7x	16.3x
PBR	43.6x	23.2x	26.9x	22.7x	18.9x	9.94x	8.41x	7.13x
PEG	-	138.51x	0.5x	1.5x	6.04x	3.01x	1.2x	1.1x
Capitalization / Revenue	17.8x	9.72x	11x	10.6x	9.7x	5.23x	4.6x	4.06x
EV / Revenue	17.7x	9.48x	10.6x	10.2x	9.25x	4.71x	4.07x	3.52x
EV / EBITDA	54.7x	31.1x	28.8x	25.7x	24x	12.8x	11x	9.39x
EV / EBIT	63x	35.1x	31x	27.4x	25.7x	13.7x	11.6x	9.88x
EV / FCF	68.1x	42.8x	31.6x	29.7x	37.9x	19x	16x	13.7x
FCF Yield	1.47%	2.34%	3.16%	3.36%	2.64%	5.27%	6.25%	7.32%
Dividend per Share ²	0.91	0.91	0.915	1.69	2.13	2.383	2.73	3.147
Rate of return	0.84%	1.31%	0.88%	1.48%	1.85%	3.38%	3.87%	4.46%
EPS ²	1.215	1.22	2.25	2.86	3.04	3.258	3.763	4.324
Distribution rate	74.9%	74.6%	40.7%	59.1%	70.1%	73.1%	72.6%	72.8%
Net sales ¹	97.07	113.9	151.2	170.6	189.3	214.3	244	276
EBITDA ¹	31.35	34.71	55.86	67.83	72.88	78.6	90.39	103.6
EBIT ¹	27.24	30.8	51.82	63.43	68.13	73.68	85.39	98.46
Net income ¹	19.34	19.38	35.77	45.45	48.37	51.82	59.65	68.76
Net Debt ¹	-9.799	-26.76	-55.78	-76.08	-84.39	-111.6	-129.4	-148.7
Reference price ²	108.50	69.60	104.50	114.20	115.40	70.50	70.50	70.50
Nbr of stocks (in thousands)	15,906	15,906	15,906	15,906	15,906	15,906	-	-
Announcement Date	3/14/22	1/31/23	3/8/24	3/10/25	1/30/26	-	-	-

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.($)
ORACLE CORPORATION	31.71x	9.43x	17.47x	1.06%	530B
SAP SE	18.8x	3.68x	11.24x	2.01%	180B
SERVICENOW, INC.	47.77x	5.62x	15.44x	-.--%	98.02B
CONSTELLATION SOFTWARE INC.	32.95x	3.13x	11.26x	0.2%	41.44B
FAIR ISAAC CORPORATION	28.9x	11.4x	18.58x	-.--%	25.43B
TOAST, INC.	27.74x	1.64x	14.98x	-.--%	14.3B
TRIMBLE, INC.	21.88x	3.14x	10.59x	-	11.46B
SAGE GROUP PLC	18.25x	3.15x	11.57x	2.87%	9.7B
HUBSPOT, INC.	47.01x	1.92x	7.84x	-.--%	9.02B
Average	30.56x	4.79x	13.22x	0.77%	102.11B
Weighted average by Cap.	30.70x	7.33x	15.51x	1.06%