Valuation Claranova SE Deutsche Boerse AG

Stocks

Real-time Estimate Cboe Europe 11:30:00 2026-09-30 EDT			5-day change	1st Jan Change
0.5890 ^EUR	+6.13%		-5.60%	-57.62%

09-20	Claranova SE(ENXTPA:ALCLA) dropped from S&P Global BMI Index	CI
08-20	Claranova Partners with Vertosoft for Further US Growth	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	265.3	159.6	76.89	97.14	144.3	32.83	-	-
Change	-	-39.87%	-51.81%	26.34%	48.56%	-77.25%	-	-
Enterprise Value (EV) ¹	240.1	230.8	188.9	199.1	186.3	64.58	53.38	39.01
Change	-	-3.91%	-18.15%	5.43%	-6.44%	-65.34%	-17.35%	-26.92%
P/E	24.9x	-14x	-7.34x	-8.56x	-	7.31x	3.14x	2.41x
PBR	4.05x	-115x	-3.98x	-9.8x	-	0.78x	0.6x	0.48x
PEG	-	0x	0.92x	0.7x	-	-	0x	0.1x
Capitalization / Revenue	0.56x	0.34x	0.15x	0.2x	0.29x	0.39x	0.35x	0.32x
EV / Revenue	0.51x	0.49x	0.37x	0.4x	0.38x	0.68x	0.56x	0.38x
EV / EBITDA	7.02x	8.88x	5.72x	4.33x	7.76x	3.12x	2.32x	1.58x
EV / EBIT	8.22x	12.3x	7.56x	5.17x	8.96x	3.66x	2.68x	1.82x
EV / FCF	14x	16.6x	26.6x	5.77x	9.91x	7.02x	5.62x	4.24x
FCF Yield	7.12%	6.02%	3.76%	17.3%	10.1%	14.2%	17.8%	23.6%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.27	-0.25	-0.23	-0.2	-	0.0787	0.1832	0.2388
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	472	474	507	496	492	94	94.7	102.5
EBITDA ¹	34.2	26	33	46	24	20.68	23.01	24.67
EBIT ¹	29.2	18.7	25	38.5	20.8	17.64	19.9	21.43
Net income ¹	10.4	-10.6	-11	-11.9	73.3	8	8.7	13.1
Net Debt ¹	-25.2	71.2	112	102	42	31.75	20.55	6.176
Reference price ²	6.7200	3.4880	1.6880	1.7120	2.5250	0.5750	0.5750	0.5750
Nbr of stocks (in thousands)	39,487	45,747	45,550	56,742	57,154	57,095	-	-
Announcement Date	10/20/21	10/12/22	10/11/23	8/1/24	10/29/25	-	-	-

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.($)
MICROSOFT CORPORATION	25.84x	9.55x	15.6x	0.78%	3,779B
PALANTIR TECHNOLOGIES INC.	122.39x	53.41x	86.68x	-.--%	449B
ORACLE CORPORATION	20.74x	5.91x	10.35x	1.45%	418B
PALO ALTO NETWORKS, INC.	246.44x	21.98x	64.36x	-.--%	318B
CROWDSTRIKE HOLDINGS, INC.	2627.4x	44.03x	141.84x	-.--%	270B
SAP SE	26.23x	5.26x	16.59x	1.45%	242B
SERVICENOW, INC.	84.11x	8.16x	21.85x	-.--%	134B
FORTINET, INC.	56.9x	15.32x	40.35x	-.--%	129B
APPLOVIN CORPORATION	19.51x	12.46x	14.84x	-.--%	102B
Average	358.84x	19.57x	45.83x	0.41%	649.08B
Weighted average by Cap.	166.90x	14.90x	29.89x	0.67%