Valuation Baker Hughes Company Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:48:34 2026-08-19 EDT			5-day change	1st Jan Change
55.15 ^EUR	-0.76%		-0.20%	+44.30%

08-19	SLB, Formentera working to activate drilling rigs in Venezuela, executives say	RE
08-19	Formentera in discussions to bring drilling rigs into Venezuela, executive says	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	20,931	29,573	34,393	40,590	44,938	64,008	-	-
Change	-	41.29%	16.3%	18.02%	10.71%	42.44%	-	-
Enterprise Value (EV) ¹	23,805	33,742	37,767	43,249	47,310	77,663	75,859	74,195
Change	-	41.74%	11.93%	14.52%	9.39%	64.16%	-2.32%	-2.19%
P/E	-89.1x	-48.4x	17.9x	13.8x	17.5x	21.4x	19.8x	17x
PBR	1.47x	2.07x	2.22x	2.4x	2.36x	4.74x	4.03x	3.59x
PEG	-	-0x	-0x	0.2x	-1.4x	1.4x	2.44x	1x
Capitalization / Revenue	1.02x	1.4x	1.35x	1.46x	1.62x	2.2x	1.96x	1.85x
EV / Revenue	1.16x	1.59x	1.48x	1.55x	1.71x	2.67x	2.32x	2.15x
EV / EBITDA	8.88x	11.3x	10x	9.42x	9.81x	14.7x	11.9x	10.7x
EV / EBIT	15.1x	17.6x	14.1x	12.5x	13x	20.5x	15.6x	13.1x
EV / FCF	13x	30.2x	18.5x	19.2x	17.3x	33x	23.9x	19.2x
FCF Yield	7.7%	3.31%	5.41%	5.22%	5.77%	3.03%	4.18%	5.2%
Dividend per Share ²	0.72	0.73	0.78	0.84	0.92	0.9198	0.9805	1.065
Rate of return	2.99%	2.47%	2.28%	2.05%	2.02%	1.43%	1.52%	1.65%
EPS ²	-0.27	-0.61	1.91	2.98	2.6	3.009	3.254	3.79
Distribution rate	-267%	-120%	40.8%	28.2%	35.4%	30.6%	30.1%	28.1%
Net sales ¹	20,536	21,156	25,506	27,829	27,733	29,089	32,677	34,520
EBITDA ¹	2,681	2,981	3,763	4,591	4,825	5,269	6,368	6,949
EBIT ¹	1,576	1,920	2,676	3,455	3,637	3,783	4,848	5,664
Net income ¹	-219	-601	1,943	2,979	2,588	2,979	3,158	3,753
Net Debt ¹	2,874	4,169	3,374	2,659	2,372	13,655	11,851	10,187
Reference price ²	24.06	29.53	34.18	41.02	45.54	64.48	64.48	64.48
Nbr of stocks (in thousands)	869,968	1,001,468	1,006,234	989,526	986,774	992,674	-	-
Announcement Date	1/20/22	1/23/23	1/23/24	1/30/25	1/25/26	-	-	-

¹USD in Million²USD

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.($)
SLB N.V.	21.63x	2.33x	10.66x	2.21%	78.97B
BAKER HUGHES COMPANY	21.41x	2.67x	14.75x	1.43%	63.97B
TECHNIPFMC PLC	25.55x	2.79x	13.78x	0.26%	30.7B
HALLIBURTON COMPANY	14.49x	1.5x	8.22x	1.98%	28.88B
SAIPEM SPA	27.47x	0.54x	4.66x	3.63%	10.22B
NOV INC.	24.01x	0.88x	7.73x	1.91%	7.48B
SBM OFFSHORE N.V.	7.53x	1.49x	6.06x	3.02%	6.92B
KODIAK GAS SERVICES, INC.	31.43x	6.01x	10.86x	3.18%	6.36B
WEATHERFORD INTERNATIONAL PLC	17.24x	1.46x	6.87x	1.2%	6.6B
Average	21.20x	2.19x	9.29x	2.09%	26.68B
Weighted average by Cap.	21.27x	2.31x	11.28x	1.79%