Valuation Aucnet Inc. Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 02:55:01 2026-07-16 EDT			5-day change	1st Jan Change
7.150 ^EUR	+0.70%		+1.42%	+36.14%

05-12	Aucnet Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-12	Aucnet Inc. Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	46,621	47,820	43,183	63,799	90,803	128,733	-	-
Change	-	2.57%	-9.7%	47.74%	42.33%	41.77%	-	-
Enterprise Value (EV) ¹	26,006	27,799	23,611	46,819	67,699	103,930	102,018	100,068
Change	-	6.9%	-15.06%	98.29%	44.6%	53.52%	-1.84%	-1.91%
P/E	12.8x	11.5x	10.4x	14.2x	15.9x	16.6x	14.5x	13x
PBR	2.09x	2.13x	1.95x	2.46x	3.57x	4.26x	3.69x	3.21x
PEG	-	0.5x	1x	1.97x	0.4x	0.5x	1x	1.2x
Capitalization / Revenue	1.27x	1.18x	1x	1.14x	1.42x	1.75x	1.6x	1.48x
EV / Revenue	0.71x	0.69x	0.55x	0.84x	1.06x	1.42x	1.27x	1.15x
EV / EBITDA	-	3.78x	-	-	6.49x	8.2x	6.76x	5.84x
EV / EBIT	4.45x	4.21x	3.54x	6.68x	7.11x	8.69x	7.47x	6.6x
EV / FCF	-	7.18x	5.36x	13.6x	5.5x	18.6x	15.4x	13.7x
FCF Yield	-	13.9%	18.7%	7.33%	18.2%	5.39%	6.5%	7.3%
Dividend per Share ²	10	12	13.25	19	29	42.5	47	50.5
Rate of return	2.39%	2.62%	2.9%	2.85%	2.8%	3%	3.31%	3.56%
EPS ²	32.64	39.87	43.95	47.11	64.92	85.45	97.9	108.8
Distribution rate	30.6%	30.1%	30.1%	40.3%	44.7%	49.7%	48%	46.4%
Net sales ¹	36,710	40,455	43,303	55,910	64,140	73,410	80,310	87,060
EBITDA ¹	-	7,361	-	-	10,425	12,670	15,100	17,130
EBIT ¹	5,846	6,601	6,663	7,005	9,518	11,960	13,660	15,160
Net income ¹	3,625	4,346	4,368	4,485	5,922	7,750	8,880	9,875
Net Debt ¹	-20,615	-20,021	-19,572	-16,980	-23,104	-24,803	-26,715	-28,665
Reference price ²	419.00	458.50	456.50	667.75	1,035.50	1,419.00	1,419.00	1,419.00
Nbr of stocks (in thousands)	111,266	104,296	94,596	95,543	87,690	90,721	-	-
Announcement Date	2/14/22	2/14/23	2/14/24	2/14/25	2/13/26	-	-	-

¹JPY in Million²JPY

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.($)
ALIBABA GROUP HOLDING LIMITED	20.65x	1.45x	10.05x	0.93%	268B
SHOPIFY INC.	141.93x	10.38x	56.19x	-.--%	161B
PDD HOLDINGS INC.	9.13x	0.75x	3.37x	-.--%	122B
MERCADOLIBRE, INC.	46.17x	2.08x	20.29x	-.--%	93.44B
EBAY INC.	24.84x	4.43x	14.48x	1.1%	50.07B
COPART, INC.	17.25x	4.48x	10.87x	-	25.26B
VIPSHOP HOLDINGS LIMITED	5.28x	0.2x	2.12x	4.2%	6.83B
GLOBAL-E ONLINE LTD.	34.44x	4.57x	20.44x	-.--%	6.55B
USS CO., LTD.	21.13x	6.64x	11.73x	2.83%	5.55B
Average	35.65x	3.89x	16.62x	1.13%	82.11B
Weighted average by Cap.	48.51x	3.72x	20.64x	0.49%