Valuation CDON AB Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 03:55:02 2026-07-17 EDT			5-day change	1st Jan Change
4.790 ^EUR	-7.53%		-6.45%	-13.22%

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	699.4	-	-
Change	-	-37.14%	-24.4%	-2.22%	-	-
Enterprise Value (EV) ¹	1,505	946.1	715.3	626.4	549.4	474.4
Change	-	-37.14%	-24.4%	-12.42%	-12.29%	-13.65%
P/E	-19.3x	-8.54x	-12.1x	-12.1x	-56.5x	260x
PBR	-	-	-	1.43x	1.42x	1.37x
PEG	-	-0.2x	0.2x	4.06x	0.7x	-2x
Capitalization / Revenue	-	2.17x	1.61x	1.55x	1.38x	1.27x
EV / Revenue	-	2.17x	1.61x	1.39x	1.08x	0.86x
EV / EBITDA	-	210x	23.4x	25.1x	7.58x	5.27x
EV / EBIT	-	-8.5x	-13x	-10.8x	-42.3x	316x
EV / FCF	-	-108x	-19.4x	313x	6.43x	5.93x
FCF Yield	-	-0.93%	-5.16%	0.32%	15.6%	16.9%
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	61.00	61.00	61.00
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	14.98x	1.12x	9.04x	3.1%	16.26B
AVOLTA AG	27.83x	1.22x	5.7x	2.46%	8.23B
JARIR MARKETING COMPANY	19.81x	1.87x	16.7x	4.99%	5.73B
JUMBO S.A.	9.38x	1.94x	5.57x	5.7%	3.5B
SALLY BEAUTY HOLDINGS, INC.	7.38x	0.55x	4.56x	-.--%	1.45B
WINMARK CORPORATION	34.21x	16.3x	25.85x	-	1.4B
UPBOUND GROUP, INC.	6.55x	0.56x	5.21x	6.88%	1.33B
MATAS A/S	8.81x	0.79x	5.58x	2.91%	516M
Average	16.12x	3.04x	9.78x	3.72%	4.8B
Weighted average by Cap.	17.98x	1.83x	9.41x	3.51%