Valuation DHL Group Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 09:36:32 2026-08-07 EDT			5-day change	1st Jan Change
55.17 ^EUR	-0.09%		-4.77%	+17.76%

08:03am	Saxony's Interior Minister Wants Stronger Protection for Leipzig Airport	DP
07:22am	Bus driver kicked explosive drone out of the air at German airport, lawmaker says	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	69,241	42,394	53,030	39,183	52,402	61,237	-	-
Change	-	-38.77%	25.09%	-26.11%	33.74%	16.86%	-	-
Enterprise Value (EV) ¹	85,607	58,250	70,769	58,181	73,918	84,739	84,625	84,300
Change	-	-31.96%	21.49%	-17.79%	27.05%	14.64%	-0.13%	-0.38%
P/E	14.1x	8.12x	14.8x	12.1x	15.4x	16.1x	14.9x	14x
PBR	3.66x	1.84x	2.8x	2.13x	2.38x	2.65x	2.5x	2.33x
PEG	-	1.02x	-0.5x	-1.6x	1.88x	1.2x	1.89x	2.04x
Capitalization / Revenue	0.85x	0.45x	0.65x	0.47x	0.63x	0.71x	0.69x	0.66x
EV / Revenue	1.05x	0.62x	0.87x	0.69x	0.89x	0.98x	0.95x	0.91x
EV / EBITDA	7.29x	4.62x	6.54x	5.49x	6.74x	7.19x	6.93x	6.62x
EV / EBIT	10.7x	6.9x	11.2x	9.88x	12.1x	12.6x	11.9x	11.3x
EV / FCF	20.9x	19x	24.1x	10.3x	32.2x	24.4x	23.3x	21.7x
FCF Yield	4.78%	5.27%	4.16%	9.72%	3.1%	4.09%	4.29%	4.62%
Dividend per Share ²	1.8	1.85	1.85	1.85	1.9	2.014	2.07	2.164
Rate of return	3.18%	5.26%	4.12%	5.44%	4.07%	3.64%	3.74%	3.91%
EPS ²	4.01	4.33	3.04	2.81	3.04	3.432	3.703	3.957
Distribution rate	44.9%	42.7%	60.9%	65.8%	62.5%	58.7%	55.9%	54.7%
Net sales ¹	81,747	94,436	81,758	84,186	82,855	86,572	89,321	92,371
EBITDA ¹	11,746	12,613	10,822	10,606	10,970	11,780	12,206	12,736
EBIT ¹	7,978	8,436	6,345	5,886	6,103	6,740	7,093	7,481
Net income ¹	5,053	5,359	3,677	3,332	3,501	3,863	4,067	4,331
Net Debt ¹	16,366	15,856	17,739	18,998	21,516	23,502	23,388	23,062
Reference price ²	56.54	35.18	44.86	33.98	46.73	55.30	55.30	55.30
Nbr of stocks (in thousands)	1,224,639	1,205,059	1,182,263	1,153,116	1,121,383	1,107,368	-	-
Announcement Date	3/9/22	3/9/23	3/6/24	3/6/25	3/5/26	-	-	-

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.($)
UNITED PARCEL SERVICE, INC.	17x	1.17x	8.58x	6.35%	87.72B
FEDEX CORPORATION	15.38x	0.92x	8.11x	1.71%	74.73B
DHL GROUP	16.06x	0.98x	7.2x	3.64%	70.57B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	23.13x	1.72x	16.34x	0.88%	23.21B
J&T GLOBAL EXPRESS LIMITED	22.47x	0.82x	9.37x	-.--%	12.95B
INPOST S.A.	28.84x	2.48x	9.47x	-.--%	8.91B
SINOTRANS LIMITED	8.51x	0.33x	6.46x	6.47%	6.09B
SG HOLDINGS CO.,LTD.	14.86x	0.68x	7.72x	3.52%	5.77B
GXO LOGISTICS, INC.	27.94x	0.53x	7.77x	-.--%	5.4B
Average	19.35x	1.07x	9.00x	2.51%	32.82B
Weighted average by Cap.	17.43x	1.09x	8.73x	3.46%