Valuation Bouygues SA Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 03:22:11 2026-08-07 EDT			5-day change	1st Jan Change
48.88 ^EUR	-0.85%		+0.70%	+10.74%

08-07	The enigmatic Mr Warsh, the labour market and interest rates
08-05	TF1 moving toward a plan to sell Studio TF1

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,045	10,501	12,914	10,758	16,943	18,773	-	-
Change	-	-12.82%	22.98%	-16.69%	57.49%	10.8%	-	-
Enterprise Value (EV) ¹	12,986	17,941	19,165	16,824	21,147	23,457	22,308	21,199
Change	-	38.16%	6.82%	-12.21%	25.69%	10.93%	-4.9%	-4.97%
P/E	10.7x	11x	12.3x	10.2x	14.9x	15.2x	12.9x	11.2x
PBR	1.08x	-	1.03x	0.85x	-	1.38x	1.29x	1.27x
PEG	-	-0.8x	1.43x	9.42x	2.32x	2.03x	0.7x	0.8x
Capitalization / Revenue	0.32x	0.24x	0.23x	0.19x	0.3x	0.33x	0.32x	0.32x
EV / Revenue	0.35x	0.4x	0.34x	0.3x	0.37x	0.41x	0.38x	0.36x
EV / EBITDA	3.54x	4.56x	4.22x	3.55x	4.13x	4.56x	4.15x	3.74x
EV / EBIT	7.67x	9.14x	8.3x	6.9x	8.28x	9.01x	7.97x	6.95x
EV / FCF	11.5x	-	5.88x	6.32x	7.09x	15.5x	11.4x	9.52x
FCF Yield	8.7%	-	17%	15.8%	14.1%	6.43%	8.79%	10.5%
Dividend per Share ²	1.8	-	1.9	2	-	2.131	2.189	2.247
Rate of return	5.72%	-	5.57%	7.01%	-	4.38%	4.5%	4.62%
EPS ²	2.95	2.55	2.77	2.8	2.98	3.204	3.776	4.33
Distribution rate	61%	-	68.6%	71.4%	-	66.5%	58%	51.9%
Net sales ¹	37,589	44,322	56,017	56,752	56,877	56,725	58,085	59,552
EBITDA ¹	3,667	3,936	4,545	4,737	5,124	5,145	5,379	5,665
EBIT ¹	1,693	1,962	2,308	2,438	2,555	2,603	2,798	3,051
Net income ¹	1,125	973	1,040	1,058	1,138	1,228	1,448	1,663
Net Debt ¹	941	7,440	6,251	6,066	4,204	4,684	3,535	2,426
Reference price ²	31.49	28.04	34.12	28.54	44.35	48.64	48.64	48.64
Nbr of stocks (in thousands)	382,487	374,485	378,482	376,949	382,019	385,957	-	-
Announcement Date	2/24/22	2/23/23	2/27/24	3/6/25	2/26/26	-	-	-

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.	58.64x	2.67x	25.57x	0.07%	101B
VINCI	13.79x	1.15x	6.32x	4.24%	80.3B
COMFORT SYSTEMS USA, INC.	34.96x	4.4x	23.9x	0.19%	59.54B
LARSEN & TOUBRO LIMITED	26.83x	2.07x	20.36x	1.13%	58.47B
FERROVIAL N.V.	54.46x	4.65x	29.24x	1.52%	47.82B
HOCHTIEF AG	31.55x	0.77x	12.82x	1.96%	39.35B
EMCOR GROUP, INC.	24.94x	1.71x	15.74x	0.19%	36.03B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.6x	0.52x	8.23x	2.31%	34.92B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.43x	0.29x	5.47x	6.31%	27.68B
Average	30.58x	2.03x	16.40x	1.99%	53.9B
Weighted average by Cap.	33.89x	2.24x	17.75x	1.72%