Valuation Carrefour Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 06:37:08 2026-07-13 EDT			5-day change	1st Jan Change
16.56 ^EUR	+1.28%		+2.86%	+16.78%

07-10	Carmila to Buy French Shopping Center for EUR45 Million	MT
07-09	Memecoins: When Internet Jokes Hit the Big Time

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,343	12,040	11,582	9,105	10,050	11,734	-	-
Change	-	-2.46%	-3.81%	-21.39%	10.38%	16.76%	-	-
Enterprise Value (EV) ¹	19,538	20,911	19,681	18,428	19,463	20,395	19,889	19,271
Change	-	7.03%	-5.88%	-6.37%	5.62%	4.79%	-2.48%	-3.1%
P/E	11.8x	8.69x	7.13x	13.6x	30.5x	10.2x	9.93x	9.42x
PBR	1.22x	1.04x	0.99x	0.82x	0.92x	1.06x	1.01x	0.96x
PEG	-	0.3x	0.2x	-0.2x	-0.6x	0x	3.19x	1.74x
Capitalization / Revenue	0.17x	0.15x	0.14x	0.11x	0.12x	0.14x	0.14x	0.14x
EV / Revenue	0.27x	0.26x	0.24x	0.22x	0.24x	0.25x	0.24x	0.23x
EV / EBITDA	4.29x	4.53x	4.32x	3.97x	4.32x	4.39x	4.19x	3.86x
EV / EBIT	8.6x	8.8x	8.69x	8.33x	9.02x	8.68x	7.98x	7.3x
EV / FCF	9.73x	8.95x	12.1x	12.6x	8.03x	13.4x	16.9x	18.2x
FCF Yield	10.3%	11.2%	8.24%	7.91%	12.5%	7.49%	5.91%	5.5%
Dividend per Share ²	0.52	0.56	0.87	0.92	0.97	1.034	1.065	1.11
Rate of return	3.23%	3.58%	5.25%	6.7%	6.82%	6.23%	6.41%	6.68%
EPS ²	1.362	1.8	2.324	1.013	0.4671	1.623	1.673	1.764
Distribution rate	38.2%	31.1%	37.4%	90.9%	208%	63.7%	63.6%	63%
Net sales ¹	72,958	81,385	83,270	85,445	82,102	82,090	83,357	85,164
EBITDA ¹	4,550	4,613	4,559	4,637	4,506	4,642	4,751	4,992
EBIT ¹	2,272	2,377	2,264	2,213	2,158	2,351	2,493	2,640
Net income ¹	1,072	1,348	1,659	723	319	1,148	1,177	1,209
Net Debt ¹	7,195	8,871	8,099	9,323	9,413	8,661	8,155	7,537
Reference price ²	16.10	15.64	16.56	13.73	14.23	16.62	16.62	16.62
Nbr of stocks (in thousands)	766,438	769,845	699,183	663,135	706,234	706,234	-	-
Announcement Date	2/16/22	2/14/23	2/20/24	2/19/25	2/17/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	21.67x	0.93x	6.28x	5.79%	38.93B
CASEY'S GENERAL STORES, INC.	38.52x	1.57x	19.72x	0.31%	30.34B
SEVEN & I HOLDINGS CO., LTD.	16.89x	0.65x	7.39x	2.96%	28.93B
AVENUE SUPERMARTS LIMITED	87.37x	3.88x	51.32x	-.--%	27.91B
COLES GROUP LIMITED	28.36x	0.9x	9.65x	3.28%	21.93B
JERÓNIMO MARTINS, SGPS, S.A.	15x	0.36x	5.24x	4.13%	11.77B
SM INVESTMENTS CORPORATION	7.73x	1.72x	5.53x	2.55%	11.67B
J SAINSBURY PLC	16.62x	0.39x	6.04x	4.3%	10.19B
SHOPRITE HOLDINGS LTD	19.29x	0.73x	8.08x	2.98%	9.41B
Average	27.94x	1.24x	13.25x	2.92%	21.23B
Weighted average by Cap.	32.34x	1.39x	15.52x	2.84%