Valuation Bilfinger SE Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 15:42:49 2026-09-03 EDT			5-day change	1st Jan Change
81.68 ^EUR	+0.90%		-2.21%	-23.79%

08-27	Frankfurt stocks close: Nvidia and other US tech names lift shares	DP
08-27	UBS Upgrades Bilfinger to Buy Rating, Trims PT	MT

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	3,005	-	-
Change	-	-17.63%	28.95%	33.02%	130.51%	-24.8%	-	-
Enterprise Value (EV) ¹	843.6	1,011	1,097	1,586	3,916	2,665	2,537	2,398
Change	-	19.81%	8.57%	44.5%	146.95%	-31.95%	-4.81%	-5.45%
P/E	9.35x	38.1x	7.19x	9.66x	22.9x	13.7x	11.8x	10.6x
PBR	0.94x	-	1.11x	1.33x	3.03x	2.05x	1.94x	1.86x
PEG	-	-0.5x	0x	-9.35x	-12.19x	0.5x	0.8x	0.9x
Capitalization / Revenue	0.33x	0.23x	0.29x	0.34x	0.74x	0.53x	0.51x	0.49x
EV / Revenue	0.23x	0.23x	0.24x	0.31x	0.72x	0.47x	0.43x	0.39x
EV / EBITDA	3.59x	4.23x	3.78x	4.33x	9.4x	5.94x	5.02x	4.38x
EV / EBIT	6.16x	7.22x	5.75x	5.48x	12.8x	8.21x	6.81x	5.8x
EV / FCF	15.7x	7.43x	8.99x	8.39x	11.9x	9.29x	8.16x	7.34x
FCF Yield	6.37%	13.5%	11.1%	11.9%	8.42%	10.8%	12.3%	13.6%
Dividend per Share ²	4.75	-	1.8	2.4	2.8	3.016	3.451	3.835
Rate of return	15.9%	-	5.17%	5.19%	2.61%	3.74%	4.28%	4.76%
EPS ²	3.199	0.71	4.84	4.79	4.7	5.908	6.813	7.642
Distribution rate	148%	-	37.2%	50.1%	59.6%	51%	50.7%	50.2%
Net sales ¹	3,737	4,312	4,486	5,038	5,427	5,688	5,926	6,176
EBITDA ¹	235	239	290.1	366.1	416.6	448.3	505	548.1
EBIT ¹	137	140	190.8	289.4	307	324.8	372.5	413.2
Net income ¹	130	28	181.5	179.5	176	218.3	251.5	280.9
Net Debt ¹	-383.4	-	-205.9	-147.9	-80.3	-340.2	-468.4	-606.6
Reference price ²	29.90	27.08	34.82	46.25	107.40	80.65	80.65	80.65
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.	53.31x	2.44x	23.32x	0.07%	91.83B
VINCI	12.27x	1.05x	5.77x	4.76%	71.68B
LARSEN & TOUBRO LIMITED	26.81x	2.06x	20.21x	1.14%	58.09B
COMFORT SYSTEMS USA, INC.	32.12x	4.03x	21.86x	0.21%	54.82B
FERROVIAL N.V.	51.32x	4.14x	26.28x	1.73%	41.6B
HOCHTIEF AG	28.38x	0.7x	11.56x	2.18%	35.6B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.02x	0.47x	7.41x	2.56%	31.65B
EMCOR GROUP, INC.	22.42x	1.53x	14.09x	0.21%	32.39B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.99x	0.32x	5.8x	5.89%	26.56B
Average	28.29x	1.86x	15.14x	2.08%	49.36B
Weighted average by Cap.	31.12x	2.05x	16.38x	1.85%