Valuation Beiersdorf Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:00:39 2026-07-20 EDT			5-day change	1st Jan Change
78.86 ^EUR	-1.38%		+1.13%	-15.33%

07-07	BEIERSDORF AG : Barclays remains Neutral	ZD
06-30	BEIERSDORF AG : DZ Bank is Neutral	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	20,500	24,315	30,779	27,803	20,477	17,263	-	-
Change	-	18.61%	26.59%	-9.67%	-26.35%	-15.69%	-	-
Enterprise Value (EV) ¹	18,724	19,838	26,159	23,237	16,389	13,030	12,804	12,242
Change	-	5.95%	31.86%	-11.17%	-29.47%	-20.49%	-1.74%	-4.4%
P/E	32.2x	32.2x	41.9x	30.6x	22x	18.3x	17.2x	16.4x
PBR	2.98x	3.12x	3.7x	3.29x	2.63x	2x	1.88x	1.73x
PEG	-	1.7x	-15.5x	1.2x	4.46x	12.81x	2.62x	3.21x
Capitalization / Revenue	2.69x	2.76x	3.26x	2.82x	2.08x	1.76x	1.7x	1.65x
EV / Revenue	2.45x	2.25x	2.77x	2.36x	1.66x	1.33x	1.26x	1.17x
EV / EBITDA	14.6x	13.7x	15.2x	13.5x	9.61x	7.94x	7.52x	6.94x
EV / EBIT	18.9x	17.1x	20.6x	17x	11.9x	10x	9.5x	8.65x
EV / FCF	32.3x	50.2x	43.6x	21x	18x	16.1x	14.8x	13.3x
FCF Yield	3.1%	1.99%	2.29%	4.76%	5.57%	6.23%	6.76%	7.52%
Dividend per Share ²	0.7	0.7	1	1	1	1.018	1.039	1.071
Rate of return	0.77%	0.65%	0.74%	0.81%	1.07%	1.29%	1.32%	1.36%
EPS ²	2.81	3.33	3.24	4.05	4.25	4.311	4.594	4.828
Distribution rate	24.9%	21%	30.9%	24.7%	23.5%	23.6%	22.6%	22.2%
Net sales ¹	7,627	8,799	9,447	9,850	9,852	9,813	10,152	10,463
EBITDA ¹	1,280	1,445	1,717	1,727	1,706	1,641	1,703	1,765
EBIT ¹	993	1,158	1,268	1,370	1,378	1,301	1,347	1,416
Net income ¹	638	755	736	912	939	929.2	971	1,009
Net Debt ¹	-1,776	-4,477	-4,620	-4,566	-4,088	-4,233	-4,459	-5,022
Reference price ²	90.38	107.20	135.70	124.00	93.68	79.00	79.00	79.00
Nbr of stocks (in thousands)	226,819	226,819	226,819	224,216	218,584	218,524	-	-
Announcement Date	3/1/22	3/1/23	2/29/24	2/27/25	3/3/26	-	-	-

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.($)
PROCTER & GAMBLE COMPANY	22.09x	4.29x	15.71x	2.84%	349B
UNILEVER PLC	18.12x	2.74x	12.13x	3.45%	135B
COLGATE-PALMOLIVE COMPANY	25.22x	3.78x	15.89x	2.29%	74.4B
HINDUSTAN UNILEVER LIMITED	44.61x	7.15x	31.05x	2.11%	52.31B
KENVUE INC.	19.92x	2.81x	11.64x	4.47%	36.44B
ESTEE LAUDER	79.78x	2.36x	14.24x	1.71%	29.71B
ESSITY AB	16.32x	1.57x	8.9x	3.24%	19.89B
KAO CORPORATION	21.91x	1.58x	10.09x	2.36%	18.43B
GODREJ CONSUMER PRODUCTS LIMITED	45.54x	6.59x	31.48x	1.59%	11.39B
Average	32.61x	3.65x	16.79x	2.67%	80.8B
Weighted average by Cap.	25.75x	3.89x	15.82x	2.86%