Valuation Coreo Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	22.8	28.42	20.52	17.59	6.811	5.232
Change	-	24.62%	-27.78%	-14.29%	-61.28%	-23.18%
Enterprise Value (EV) ¹	48.62	75.74	77.57	76.71	72.15	59.65
Change	-	55.79%	2.41%	-1.11%	-5.95%	-17.31%
P/E	-27x	-11.7x	-22.2x	-8.66x	-0.65x	-1.65x
PBR	0.81x	0.97x	0.76x	0.58x	0.34x	0.31x
PEG	-	-0x	0.4x	-0.1x	-0x	0x
Capitalization / Revenue	3.86x	2.96x	1.4x	1.99x	0.97x	0.36x
EV / Revenue	8.24x	7.88x	5.29x	8.66x	10.3x	4.08x
EV / EBITDA	-89.7x	-87.9x	69.4x	-443x	-120x	215x
EV / EBIT	-87.3x	-49.3x	79.6x	-142x	-102x	432x
EV / FCF	-16.2x	-12.5x	-41.8x	-114x	-22x	-20.9x
FCF Yield	-6.18%	-8.02%	-2.4%	-0.88%	-4.54%	-4.78%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.5299	-1.382	-0.5274	-0.9007	-4.63	-1.408
Distribution rate	-	-	-	-	-	-
Net sales ¹	5.902	9.607	14.67	8.854	7.037	14.62
EBITDA ¹	-0.542	-0.862	1.117	-0.173	-0.599	0.277
EBIT ¹	-0.557	-1.536	0.975	-0.54	-0.709	0.138
Net income ¹	-0.845	-2.424	-0.925	-1.868	-10.44	-3.176
Net Debt ¹	25.82	47.33	57.04	59.12	65.34	54.42
Reference price ²	14.3000	16.2000	11.7000	7.8000	3.0200	2.3200
Nbr of stocks (in thousands)	1,595	1,754	1,754	2,255	2,255	2,255
Announcement Date	4/29/20	4/23/21	5/13/22	6/22/23	6/5/24	5/27/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUN HUNG KAI PROPERTIES LIMITED	14.98x	4.67x	12.82x	3.34%	43.25B
CHINA RESOURCES LAND LIMITED	8.88x	1.51x	7.54x	4.02%	31.99B
MITSUBISHI ESTATE CO., LTD.	22.97x	4.45x	18.67x	1.11%	31.47B
EMAAR PROPERTIES	6.24x	0.77x	1.56x	8.13%	29.6B
MITSUI FUDOSAN CO., LTD.	15.43x	3.17x	15.67x	2.27%	25.91B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.55x	1.76x	14.96x	3.27%	21.36B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.4x	6.69x	18.98x	1.23%	20.45B
CK ASSET HOLDINGS LIMITED	9.49x	2.29x	7.88x	3.92%	20.73B
Average	13.12x	3.16x	12.26x	3.41%	28.09B
Weighted average by Cap.	13.34x	3.19x	12.04x	3.49%