Valuation BBVA Deutsche Boerse AG

Stocks

End-of-day quote Deutsche Boerse AG			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

10-07	European Equities Traded in US as ADRs Fall in Wednesday Trading	MT
10-07	BBVA : Deutsche Bank remains Neutral	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	34,922	33,440	47,978	54,475	114,157	128,851	-	-
Change	-	-4.24%	43.47%	13.54%	109.56%	12.87%	-	-
Enterprise Value (EV)	34,922	33,440	47,978	54,475	114,157	128,851	128,851	128,851
Change	-	-4.24%	43.47%	13.54%	109.56%	12.87%	0%	0%
P/E	7.84x	5.69x	6.38x	5.63x	11.4x	11.3x	10.2x	9.18x
PBR	0.77x	0.7x	0.93x	0.98x	1.97x	2.16x	2.01x	1.86x
PEG	-	0.1x	0.2x	0.2x	2.39x	0.6x	0.9x	0.8x
Capitalization / Revenue	1.66x	1.34x	1.62x	1.54x	3.09x	3.02x	2.84x	2.71x
EV / Revenue	0x	0x	0x	0x	0x	3.02x	2.84x	2.71x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.9x	4.52x	4.27x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.31	0.43	0.55	0.7	0.73	1.044	1.166	1.275
Rate of return	5.9%	7.63%	6.69%	7.41%	3.64%	4.45%	4.97%	5.44%
EPS ²	0.67	0.99	1.29	1.68	1.76	2.068	2.302	2.552
Distribution rate	46.3%	43.4%	42.6%	41.7%	41.5%	50.5%	50.6%	50%
Net sales ¹	21,066	24,890	29,542	35,481	36,931	42,640	45,343	47,602
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	11,536	14,130	17,233	21,288	22,599	26,298	28,479	30,204
Net income ¹	4,653	6,420	8,019	10,054	10,114	11,757	12,570	13,578
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	5.25	5.63	8.23	9.45	20.05	23.43	23.43	23.43
Nbr of stocks (in thousands)	6,651,887	5,935,449	5,832,455	5,763,285	5,693,635	5,499,383	-	-
Announcement Date	2/3/22	2/1/23	1/30/24	1/30/25	2/5/26	-	-	-

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.($)
JPMORGAN CHASE & CO.	13.08x	-	-	1.92%	881B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.27x	-	-	4.95%	417B
BANK OF AMERICA CORPORATION	11.79x	-	-	2.21%	378B
AGRICULTURAL BANK OF CHINA LIMITED	6.68x	-	-	4.76%	358B
HSBC HOLDINGS PLC	11.99x	-	-	4.36%	335B
CHINA CONSTRUCTION BANK CORPORATION	6.2x	-	-	4.98%	331B
BANK OF CHINA LIMITED	6.81x	-	-	4.67%	304B
ROYAL BANK OF CANADA	17.2x	-	-	2.45%	272B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.43x	-	-	2.73%	261B
Average	10.49x			3.67%	392.79B
Weighted average by Cap.	10.62x			3.45%