Valuation Coreo Deutsche Boerse AG

Stocks

CORE

DE000A0B9VV6

Real Estate Development & Operations

Delayed Deutsche Boerse AG 5-day change 1st Jan Change
- EUR -.--% Intraday chart for Coreo -.--% -

Company Valuation: Coreo

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

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
15.68x4.94x13.3x3.23% 44.6B
8.45x1.48x7.55x4.18% 29.72B
19.91x4.14x16.91x1.25% 29.33B
5.58x0.6x1.23x9.03% 26.66B
14.34x3.11x14.91x2.45% 25.48B
9.07x2.34x7.2x3.85% 21.38B
14.8x6.76x18.15x1.45% 20.76B
Average 12.55x 3.34x 11.32x 3.63% 28.28B
Weighted average by Cap. 12.88x 3.39x 11.40x 3.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA