Valuation BNP Paribas Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 08:37:53 2026-10-13 EDT			5-day change	1st Jan Change
90.53 ^EUR	+0.39%		-4.44%	+11.77%

10-13	Stockholm Stock Exchange ended Tuesday with a slight gain	FW
10-13	Stockholm stock market opens higher with AstraZeneca leading the way, OMXS30 index up 0.5 percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	74,779	65,690	71,847	66,800	88,998	98,892	-	-
Change	-	-12.16%	9.37%	-7.02%	33.23%	11.12%	-	-
Enterprise Value (EV)	74,779	65,690	71,847	66,800	88,998	98,892	98,892	98,892
Change	-	-12.16%	9.37%	-7.02%	33.23%	11.12%	0%	0%
P/E	8.37x	6.83x	7.29x	6.19x	7.85x	7.58x	6.99x	6.15x
PBR	0.69x	0.6x	0.65x	0.58x	0.77x	0.81x	0.76x	0.72x
PEG	-	0.92x	0.7x	0.5x	1.04x	0.5x	0.83x	0.5x
Capitalization / Revenue	1.62x	1.3x	1.57x	1.37x	1.74x	1.79x	1.72x	1.65x
EV / Revenue	0x	0x	0x	0x	0x	1.79x	1.72x	1.65x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.41x	4.14x	3.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.67	3.9	4.6	4.79	5.16	5.943	6.67	7.537
Rate of return	6.04%	7.32%	7.35%	8.09%	6.39%	6.59%	7.39%	8.35%
EPS ²	7.26	7.8	8.58	9.57	10.29	11.91	12.92	14.68
Distribution rate	50.6%	50%	53.6%	50.1%	50.1%	49.9%	51.6%	51.3%
Net sales ¹	46,235	50,419	45,874	48,831	51,223	55,140	57,490	60,035
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	15,124	16,717	14,918	18,638	19,849	22,404	23,884	26,003
Net income ¹	9,488	10,196	10,975	11,688	12,225	13,487	14,543	16,139
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	60.77	53.25	62.59	59.22	80.79	90.23	90.23	90.23
Nbr of stocks (in thousands)	1,230,533	1,233,610	1,147,896	1,128,000	1,101,601	1,096,000	-	-
Announcement Date	2/8/22	2/7/23	2/1/24	2/4/25	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.	13.16x	-	-	1.9%	889B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.29x	-	-	4.93%	424B
BANK OF AMERICA CORPORATION	11.94x	-	-	2.18%	382B
AGRICULTURAL BANK OF CHINA LIMITED	6.78x	-	-	4.68%	369B
CHINA CONSTRUCTION BANK CORPORATION	6.36x	-	-	4.86%	339B
HSBC HOLDINGS PLC	11.57x	-	-	4.5%	323B
BANK OF CHINA LIMITED	7.06x	-	-	4.49%	315B
ROYAL BANK OF CANADA	16.87x	-	-	2.5%	265B
WELLS FARGO & COMPANY	11.36x	-	-	2.29%	252B
Average	10.16x			3.59%	395.37B
Weighted average by Cap.	10.37x			3.4%