Valuation DBT Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:01:23 2026-08-21 EDT			5-day change	1st Jan Change
0.0440 ^EUR	-10.57%		-1.79%	+29.41%

04-29	DBT SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
02-23	Snowflake Inc's. Cortex Code Expands Towards Supporting Any Data, Anywhere	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4.092	1.38	1.857	0.2417	0.6919	-	-
Change	-	-66.27%	34.56%	-86.99%	186.28%	-	-
Enterprise Value (EV) ¹	4.092	6.026	12.92	0.2417	19.39	28.69	41.59
Change	-	47.27%	114.34%	-98.13%	7,923.28%	47.96%	44.96%
P/E	-	-1.5x	-0.52x	-0.08x	-0.24x	-0.24x	-0.24x
PBR	-	-	-	-	-	-	-
PEG	-	-	0x	0x	0x	-	-
Capitalization / Revenue	-	0.13x	0.18x	0.03x	0.1x	0.08x	0.06x
EV / Revenue	-	0.56x	1.27x	0.03x	2.89x	3.3x	3.82x
EV / EBITDA	-	-0.96x	-2.98x	-0.06x	-3.96x	-7.36x	-13.4x
EV / EBIT	-0.69x	-0.71x	-2.87x	-0.04x	-2.36x	-3.83x	-5.78x
EV / FCF	-	-0.72x	-1.03x	-	-2.06x	-3.12x	-3.22x
FCF Yield	-	-139%	-96.8%	-	-48.5%	-32.1%	-31%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	-2	-0.71	-0.411	-0.2	-0.2	-0.2
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	-	10.69	10.16	7.605	6.7	8.7	10.9
EBITDA ¹	-	-6.248	-4.333	-4.016	-4.9	-3.9	-3.1
EBIT ¹	-5.968	-8.506	-4.499	-5.768	-8.2	-7.5	-7.2
Net income ¹	-5.69	-8.981	-3.58	-6.057	-8.5	-7.8	-7.4
Net Debt ¹	-	4.646	11.06	-	18.7	28	40.9
Reference price ²	114.0000	3.0000	0.3700	0.0337	0.0470	0.0470	0.0470
Nbr of stocks (in thousands)	35.9	460	5,019	7,172	14,722	-	-
Announcement Date	4/28/23	4/30/24	4/30/25	4/30/26	-	-	-

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.($)
ABB LTD	26.01x	4.67x	21.57x	1.2%	182B
BLOOM ENERGY CORPORATION	97.85x	14.32x	65.88x	-.--%	59.33B
DOOSAN ENERBILITY CO., LTD.	119.72x	2.73x	28.88x	-.--%	33.87B
LS ELECTRIC CO., LTD.	52.38x	4.41x	33.11x	0.59%	20.06B
HYOSUNG HEAVY INDUSTRIES CORPORATION	32.49x	3.59x	21.34x	0.4%	18.28B
ABB INDIA LIMITED	94.39x	10.29x	74.82x	0.56%	16.42B
CG POWER AND INDUSTRIAL SOLUTIONS LIMITED	86.16x	8.55x	62.12x	0.25%	14.27B
SHANGHAI ELECTRIC GROUP COMPANY LIMITED	31.34x	0.62x	11.82x	0.8%	13.4B
GE VERNOVA T&D INDIA LIMITED	67.44x	12.98x	49.99x	0.3%	11.08B
Average	67.53x	6.91x	41.06x	0.46%	40.92B
Weighted average by Cap.	54.78x	6.48x	34.44x	0.72%