Valuation Deutsche Rohstoff AG Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 08:26:36 2026-09-18 EDT			5-day change	1st Jan Change
91.60 ^EUR	0.00%		+1.78%	+85.05%

08-19	Deutsche Rohstoff AG Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-19	Deutsche Rohstoff AG Provides Production Results for the Second Quarter and First Half of 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	100.6	129.6	162.4	158.7	234.8	430.2	-	-
Change	-	28.9%	25.26%	-2.24%	47.92%	83.22%	-	-
Enterprise Value (EV) ¹	207.2	185.3	241.5	315.7	381.1	549.9	483.9	384.2
Change	-	-10.54%	30.31%	30.74%	20.69%	44.31%	-12%	-20.61%
P/E	-	-	2.49x	3.13x	8.13x	1.88x	5.47x	7.08x
PBR	1.38x	1.01x	0.9x	0.7x	1.11x	1.03x	0.89x	0.77x
PEG	-	-	-	-0.1x	-0.2x	0x	-0.1x	-0.3x
Capitalization / Revenue	1.37x	0.78x	0.83x	0.67x	1.2x	1.33x	1.29x	1.5x
EV / Revenue	2.83x	1.12x	1.23x	1.34x	1.95x	1.7x	1.45x	1.34x
EV / EBITDA	3.13x	1.33x	1.53x	1.88x	2.89x	1.39x	2.01x	2x
EV / EBIT	6.35x	2.03x	2.57x	3.98x	6.83x	1.98x	3.97x	4.57x
EV / FCF	20.8x	3.1x	-7.64x	-7.58x	12.7x	21.2x	4.03x	4.42x
FCF Yield	4.8%	32.3%	-13.1%	-13.2%	7.88%	4.73%	24.8%	22.6%
Dividend per Share ²	0.6	-	1.75	2	2.25	4.5	2.75	2.5
Rate of return	2.96%	-	5.39%	6.23%	4.59%	4.96%	3.03%	2.75%
EPS ²	-	-	13.02	10.26	6.03	48.24	16.59	12.83
Distribution rate	-	-	13.4%	19.5%	37.3%	9.33%	16.6%	19.5%
Net sales ¹	73.32	165.4	196.7	235.4	195.1	322.8	334	286
EBITDA ¹	66.1	139.1	158.3	167.6	132	395.7	241	192
EBIT ¹	32.6	91.43	94	79.26	55.76	277.3	121.9	84
Net income ¹	-	-	65.18	50.22	28.88	228.9	78.85	60
Net Debt ¹	106.6	55.7	79.14	157	146.3	119.8	53.76	-46
Reference price ²	20.30	26.00	32.45	32.10	49.00	90.80	90.80	90.80
Nbr of stocks (in thousands)	4,954	4,986	5,003	4,945	4,791	4,737	-	-
Announcement Date	4/26/22	4/27/23	4/23/24	4/24/25	4/22/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CONOCOPHILLIPS	12.43x	2.43x	5.38x	2.58%	158B
CANADIAN NATURAL RESOURCES LIMITED	12.43x	3.31x	6.34x	3.59%	102B
EOG RESOURCES, INC.	8.43x	2.59x	4.5x	2.86%	75.65B
CENOVUS ENERGY INC.	9.88x	1.47x	4.78x	1.91%	60.06B
OCCIDENTAL PETROLEUM CORPORATION	7.25x	2.48x	3.94x	1.74%	58.82B
DEVON ENERGY CORPORATION	9.19x	2.56x	5.04x	2.29%	55.9B
DIAMONDBACK ENERGY, INC.	11.37x	3.44x	4.94x	2.27%	53.88B
WOODSIDE ENERGY GROUP LTD	12.38x	3.38x	5.14x	5.91%	43.81B
EQT CORPORATION	12.12x	3.92x	5.74x	1.32%	31.28B
Average	10.61x	2.84x	5.09x	2.72%	71.1B
Weighted average by Cap.	10.85x	2.74x	5.17x	2.75%