Valuation audius Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

05-21	Audius SE Confirms Earnings Guidance for the Fiscal Year 2026	CI
04-27	Audius SE Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	85.64	86.62	59.4	56.59	60.03	57.72	-	-
Change	-	1.16%	-31.43%	-4.73%	6.09%	-3.85%	-	-
Enterprise Value (EV)	85.64	86.62	59.4	56.59	60.03	57.72	57.72	57.72
Change	-	1.16%	-31.43%	-4.73%	6.09%	-3.85%	0%	0%
P/E	28.4x	25x	17.1x	27.4x	25.4x	14x	11.9x	9.27x
PBR	4.52x	4.14x	2.66x	-	-	-	-	-
PEG	-	1.7x	-	-0.7x	1.8x	0.2x	0.7x	0.3x
Capitalization / Revenue	1.46x	1.19x	0.76x	0.67x	0.56x	0.45x	0.42x	0.39x
EV / Revenue	0x	0x	0x	0x	0x	0.45x	0.42x	0.39x
EV / EBITDA	0x	0x	0x	0x	0x	5.3x	4.77x	4.09x
EV / EBIT	0x	0x	0x	0x	0x	7.04x	6.21x	5.11x
EV / FCF	0x	-0x	0x	0x	0x	9.95x	9.31x	7.04x
FCF Yield	2.85%	-3.72%	0.75%	6.07%	0.5%	10%	10.7%	14.2%
Dividend per Share ²	-	0.35	0.35	0.2	0.24	0.41	0.48	0.62
Rate of return	-	2%	2.92%	1.74%	1.97%	3.57%	4.17%	5.39%
EPS ²	0.61	0.7	0.7	0.42	0.48	0.82	0.97	1.24
Distribution rate	-	50%	50%	47.6%	50%	50%	49.5%	50%
Net sales ¹	58.6	73	78.24	83.88	108.1	127	137.2	148.2
EBITDA ¹	6.7	7.9	7.578	7.134	8.839	10.9	12.1	14.1
EBIT ¹	5.2	6.165	5.743	5.033	6.218	8.2	9.3	11.3
Net income ¹	3	3.453	3.437	2.086	2.38	4	4.8	6.1
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	17.30	17.50	12.00	11.50	12.20	11.50	11.50	11.50
Nbr of stocks (in thousands)	4,950	4,950	4,950	4,921	4,921	4,891	-	-
Announcement Date	4/25/22	3/31/23	4/22/24	4/29/25	4/28/26	-	-	-

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.($)
IBM	21.83x	3.49x	12.38x	3.17%	200B
SNOWFLAKE INC.	-94.18x	14.89x	86.21x	-.--%	93.2B
ACCENTURE PLC	10.67x	1.17x	6.15x	4.52%	87.86B
TATA CONSULTANCY SERVICES LTD.	14.71x	2.68x	10.13x	5.59%	85.25B
RELX PLC	19.53x	5.14x	12.69x	2.89%	59.17B
INFOSYS LIMITED	14.24x	2.08x	8.72x	5.47%	46.1B
NEC CORPORATION	20.09x	1.49x	9.43x	0.98%	35.57B
FUJITSU LIMITED	18.84x	1.52x	9.54x	1.58%	35.24B
HCL TECHNOLOGIES LIMITED	16.4x	2.11x	9.79x	5.27%	33.83B
Average	4.68x	3.84x	18.34x	3.27%	75.12B
Weighted average by Cap.	2.25x	4.43x	20.81x	3.25%