Valuation Carrefour Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 11:23:04 2026-06-22 EDT			Pre-market 01:15:48
16.03 ^EUR	+3.15%		15.88	-0.92%

06-22	Morgan Stanley Upgrades Carrefour to Overweight, Boosts PT	MT
06-22	Carrefour Boosted by Morgan Stanley

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	11,370	-	-
Change	-	-2.46%	-3.81%	-21.39%	10.38%	13.14%	-	-
Enterprise Value (EV) ¹	19,538	20,911	19,681	18,428	19,463	20,033	19,581	19,155
Change	-	7.03%	-5.88%	-6.37%	5.62%	2.93%	-2.26%	-2.17%
P/E	11.8x	8.69x	7.13x	13.6x	30.5x	9.35x	9.18x	9.41x
PBR	1.22x	1.04x	0.99x	0.82x	0.92x	1.01x	0.96x	0.94x
PEG	-	0.3x	0.2x	-0.2x	-0.6x	0x	5.06x	-3.87x
Capitalization / Revenue	0.17x	0.15x	0.14x	0.11x	0.12x	0.14x	0.14x	0.13x
EV / Revenue	0.27x	0.26x	0.24x	0.22x	0.24x	0.24x	0.24x	0.23x
EV / EBITDA	4.29x	4.53x	4.32x	3.97x	4.32x	4.29x	4.1x	3.85x
EV / EBIT	8.6x	8.8x	8.69x	8.33x	9.02x	8.43x	7.79x	7.25x
EV / FCF	9.73x	8.95x	12.1x	12.6x	8.03x	13.1x	16.7x	18.1x
FCF Yield	10.3%	11.2%	8.24%	7.91%	12.5%	7.62%	6%	5.53%
Dividend per Share ²	0.52	0.56	0.87	0.92	0.97	1.033	1.059	1.096
Rate of return	3.23%	3.58%	5.25%	6.7%	6.82%	6.42%	6.58%	6.8%
EPS ²	1.362	1.8	2.324	1.013	0.4671	1.722	1.753	1.71
Distribution rate	38.2%	31.1%	37.4%	90.9%	208%	60%	60.4%	64.1%
Net sales ¹	72,958	81,385	83,270	85,445	82,102	81,964	83,259	85,003
EBITDA ¹	4,550	4,613	4,559	4,637	4,506	4,670	4,773	4,982
EBIT ¹	2,272	2,377	2,264	2,213	2,158	2,375	2,515	2,640
Net income ¹	1,072	1,348	1,659	723	319	1,176	1,190	1,141
Net Debt ¹	7,195	8,871	8,099	9,323	9,413	8,663	8,211	7,785
Reference price ²	16.10	15.64	16.56	13.73	14.23	16.10	16.10	16.10
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	21.58x	0.91x	6.17x	5.98%	38.55B
CASEY'S GENERAL STORES, INC.	46.51x	1.92x	23.02x	0.27%	30.74B
AVENUE SUPERMARTS LIMITED	91.77x	4.07x	53.91x	-.--%	29.89B
SEVEN & I HOLDINGS CO., LTD.	16.68x	0.63x	7.21x	3.03%	26.88B
COLES GROUP LIMITED	28.57x	0.9x	9.69x	3.26%	22.23B
JERÓNIMO MARTINS, SGPS, S.A.	15.26x	0.38x	5.53x	3.92%	12.38B
SM INVESTMENTS CORPORATION	7.78x	1.6x	5.57x	2.28%	11.9B
SHOPRITE HOLDINGS LTD	20.33x	0.76x	8.41x	2.83%	9.82B
KESKO OYJ	16.98x	0.87x	8.59x	4.9%	8.94B
Average	29.50x	1.34x	14.23x	2.94%	21.26B
Weighted average by Cap.	35.13x	1.52x	17.04x	2.82%