Valuation CDON AB Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 03:55:02 2026-07-20 EDT			5-day change	1st Jan Change
4.850 ^EUR	-2.02%		-6.01%	-12.14%

07-16	DNB Carnegie cuts justified value for Cdon after Q2 report	FW
07-15	CDON AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,505	946.1	715.3	685.7	-	-
Change	-	-37.14%	-24.4%	-4.14%	-	-
Enterprise Value (EV) ¹	1,505	946.1	715.3	612.7	535.7	460.7
Change	-	-37.14%	-24.4%	-14.34%	-12.57%	-14%
P/E	-19.3x	-8.54x	-12.1x	-11.9x	-55.4x	254x
PBR	-	-	-	1.4x	1.39x	1.34x
PEG	-	-0.2x	0.2x	3.99x	0.7x	-2x
Capitalization / Revenue	-	2.17x	1.61x	1.52x	1.35x	1.24x
EV / Revenue	-	2.17x	1.61x	1.36x	1.06x	0.83x
EV / EBITDA	-	210x	23.4x	24.5x	7.39x	5.12x
EV / EBIT	-	-8.5x	-13x	-10.6x	-41.2x	307x
EV / FCF	-	-108x	-19.4x	306x	6.27x	5.76x
FCF Yield	-	-0.93%	-5.16%	0.33%	16%	17.4%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-7.25	-10.3	-5.2	-5.045	-1.08	0.235
Distribution rate	-	-	-	-	-	-
Net sales ¹	-	435.2	444	452	506.5	552.5
EBITDA ¹	-	4.5	30.6	25	72.5	90
EBIT ¹	-	-111.3	-55	-58	-13	1.5
Net income ¹	-68.6	-110.9	-56.8	-58	-12	2.5
Net Debt ¹	-	-	-	-73	-150	-225
Reference price ²	140.00	88.00	63.00	59.80	59.80	59.80
Nbr of stocks (in thousands)	10,751	10,751	11,353	11,466	-	-
Announcement Date	2/15/24	2/13/25	2/13/26	-	-	-

¹SEK in Million²SEK

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.($)
TRACTOR SUPPLY COMPANY	14.8x	1.1x	8.94x	3.15%	16B
AVOLTA AG	27.32x	1.21x	5.66x	2.5%	8.1B
JARIR MARKETING COMPANY	19.23x	1.82x	16.23x	5.14%	5.56B
JUMBO S.A.	9.66x	2.01x	5.77x	5.54%	3.61B
SALLY BEAUTY HOLDINGS, INC.	7.24x	0.55x	4.5x	-.--%	1.42B
WINMARK CORPORATION	34.13x	16.27x	25.8x	-	1.39B
UPBOUND GROUP, INC.	6.38x	0.55x	5.14x	7.07%	1.29B
MATAS A/S	8.79x	0.78x	5.52x	2.92%	504M
Average	15.94x	3.04x	9.70x	3.76%	4.73B
Weighted average by Cap.	17.70x	1.83x	9.28x	3.56%