Valuation Bilfinger SE Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 11:21:48 2026-07-17 EDT			5-day change	1st Jan Change
83.45 ^EUR	-0.48%		+0.66%	-22.30%

07-01	BILFINGER : UBS gives a Neutral rating	ZD
06-30	Bilfinger SE acquired digital platform from Zentur.io GmbH.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,227	1,011	1,303	1,734	3,996	3,086	-	-
Change	-	-17.63%	28.95%	33.02%	130.51%	-22.77%	-	-
Enterprise Value (EV) ¹	843.6	1,011	1,097	1,586	3,916	2,738	2,611	2,469
Change	-	19.81%	8.57%	44.5%	146.95%	-30.09%	-4.61%	-5.46%
P/E	9.35x	38.1x	7.19x	9.66x	22.9x	13.6x	11.7x	10.5x
PBR	0.94x	-	1.11x	1.33x	3.03x	2.08x	1.99x	1.9x
PEG	-	-0.5x	0x	-9.35x	-12.19x	0.4x	0.7x	0.9x
Capitalization / Revenue	0.33x	0.23x	0.29x	0.34x	0.74x	0.54x	0.52x	0.5x
EV / Revenue	0.23x	0.23x	0.24x	0.31x	0.72x	0.48x	0.44x	0.4x
EV / EBITDA	3.59x	4.23x	3.78x	4.33x	9.4x	5.86x	5.03x	4.4x
EV / EBIT	6.16x	7.22x	5.75x	5.48x	12.8x	8.11x	6.75x	5.78x
EV / FCF	15.7x	7.43x	8.99x	8.39x	11.9x	10.3x	9.55x	9.11x
FCF Yield	6.37%	13.5%	11.1%	11.9%	8.42%	9.68%	10.5%	11%
Dividend per Share ²	4.75	-	1.8	2.4	2.8	2.946	3.497	3.852
Rate of return	15.9%	-	5.17%	5.19%	2.61%	3.53%	4.19%	4.61%
EPS ²	3.199	0.71	4.84	4.79	4.7	6.162	7.132	7.957
Distribution rate	148%	-	37.2%	50.1%	59.6%	47.8%	49%	48.4%
Net sales ¹	3,737	4,312	4,486	5,038	5,427	5,697	5,960	6,228
EBITDA ¹	235	239	290.1	366.1	416.6	467.6	519.3	561.1
EBIT ¹	137	140	190.8	289.4	307	337.5	386.7	427.1
Net income ¹	130	28	181.5	179.5	176	230.8	267.2	295.9
Net Debt ¹	-383.4	-	-205.9	-147.9	-80.3	-348.8	-474.9	-617.3
Reference price ²	29.90	27.08	34.82	46.25	107.40	83.55	83.55	83.55
Nbr of stocks (in thousands)	41,037	37,324	37,429	37,484	37,209	36,940	-	-
Announcement Date	2/10/22	2/14/23	2/14/24	3/3/25	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.($)
QUANTA SERVICES, INC.	65.05x	2.81x	27.51x	0.07%	94.32B
VINCI	13.09x	1.06x	5.81x	4.48%	71.3B
COMFORT SYSTEMS USA, INC.	38.8x	4.75x	26.33x	0.17%	58.83B
LARSEN & TOUBRO LIMITED	25.27x	1.93x	18.78x	1.23%	54.5B
FERROVIAL N.V.	55.39x	4.6x	29.44x	1.64%	45.98B
HOCHTIEF AG	33.09x	0.78x	13.13x	1.92%	39.23B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.88x	0.54x	8.68x	2.14%	35.71B
EMCOR GROUP, INC.	25.4x	1.65x	15.86x	0.19%	33.07B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.66x	0.29x	6.25x	6.11%	27.62B
Average	32.07x	2.05x	16.86x	2%	51.17B
Weighted average by Cap.	35.91x	2.28x	18.36x	1.75%