Valuation Capgemini SE Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 10:18:30 2026-08-06 EDT			5-day change	1st Jan Change
107.55 ^EUR	-1.87%		+1.18%	-24.26%

08-05	Europe's established tech firms emerge as unexpected AI winners	RE
08-04	Capgemini: EPS cut (2026: -3.9%, 2027: -2.0%)

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	37,064	27,009	32,266	26,890	23,974	18,544	-	-
Change	-	-27.13%	19.46%	-16.66%	-10.84%	-22.65%	-	-
Enterprise Value (EV) ¹	40,288	29,575	34,313	28,997	29,280	23,617	22,758	21,728
Change	-	-26.59%	16.02%	-15.49%	0.98%	-19.34%	-3.63%	-4.53%
P/E	32.4x	17.7x	20.1x	16.7x	15.6x	12.4x	10.3x	9.13x
PBR	4.39x	2.78x	3.12x	2.3x	2.07x	1.49x	1.37x	1.26x
PEG	-	0.6x	3.05x	15.65x	-4.35x	-3.73x	0.5x	0.7x
Capitalization / Revenue	2.04x	1.23x	1.43x	1.22x	1.07x	0.76x	0.73x	0.7x
EV / Revenue	2.22x	1.34x	1.52x	1.31x	1.3x	0.97x	0.9x	0.82x
EV / EBITDA	13.4x	9.5x	9.3x	8.02x	10.1x	6.15x	5.73x	5.17x
EV / EBIT	17.2x	10.3x	11.5x	9.88x	9.82x	7.36x	6.86x	6.25x
EV / FCF	21.5x	16x	17.5x	13.1x	15x	11.6x	10.6x	9.49x
FCF Yield	4.65%	6.26%	5.72%	7.64%	6.66%	8.59%	9.47%	10.5%
Dividend per Share ²	2.4	3.25	3.4	3.4	3.4	3.458	3.696	4
Rate of return	1.11%	2.08%	1.8%	2.15%	2.39%	3.17%	3.38%	3.66%
EPS ²	6.66	8.79	9.37	9.47	9.13	8.826	10.62	11.97
Distribution rate	36%	37%	36.3%	35.9%	37.2%	39.2%	34.8%	33.4%
Net sales ¹	18,160	21,995	22,522	22,096	22,465	24,280	25,323	26,423
EBITDA ¹	3,012	3,112	3,691	3,617	2,897	3,838	3,975	4,205
EBIT ¹	2,340	2,867	2,991	2,934	2,983	3,209	3,319	3,479
Net income ¹	1,157	1,547	1,663	1,671	1,601	1,519	1,795	2,021
Net Debt ¹	3,224	2,566	2,047	2,107	5,306	5,072	4,214	3,184
Reference price ²	215.50	155.95	188.75	158.15	142.25	109.25	109.25	109.25
Nbr of stocks (in thousands)	171,991	173,192	170,944	170,027	168,532	169,742	-	-
Announcement Date	2/14/22	2/21/23	2/14/24	2/18/25	2/13/26	-	-	-

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.($)
IBM	23.41x	3.77x	13.18x	2.86%	220B
SNOWFLAKE INC.	-111.07x	17.66x	101.98x	-.--%	110B
ACCENTURE PLC	12.64x	1.4x	7.33x	3.8%	105B
TATA CONSULTANCY SERVICES LTD.	15.63x	2.86x	10.8x	5.26%	90.13B
RELX PLC	21.26x	5.54x	13.6x	2.68%	61.17B
INFOSYS LIMITED	15.38x	2.25x	9.53x	5.08%	49.53B
NEC CORPORATION	20.66x	1.52x	9.63x	0.92%	39.27B
HCL TECHNOLOGIES LIMITED	18.39x	2.36x	11.32x	4.73%	37.92B
FUJITSU LIMITED	19.65x	1.6x	9.8x	1.49%	39.19B
Average	3.99x	4.33x	20.80x	2.98%	83.56B
Weighted average by Cap.	-0.03x	5.11x	24.43x	2.91%