Valuation DHL Group Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 15:45:37 2026-07-07 EDT			5-day change	1st Jan Change
56.42 ^EUR	+1.51%		+6.37%	+20.45%

07-07	DHL GROUP : JP Morgan gives a Buy rating	ZD
07-07	DHL shares rise, surprisingly strong results and upgraded outlook	DP

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	62,864	-	-
Change	-	-38.77%	25.09%	-26.11%	33.74%	19.96%	-	-
Enterprise Value (EV) ¹	85,607	58,250	70,769	58,181	73,918	86,728	86,588	86,346
Change	-	-31.96%	21.49%	-17.79%	27.05%	17.33%	-0.16%	-0.28%
P/E	14.1x	8.12x	14.8x	12.1x	15.4x	17.1x	15.4x	14.3x
PBR	3.66x	1.84x	2.8x	2.13x	2.38x	2.74x	2.56x	2.38x
PEG	-	1.02x	-0.5x	-1.6x	1.88x	1.84x	1.4x	1.92x
Capitalization / Revenue	0.85x	0.45x	0.65x	0.47x	0.63x	0.74x	0.72x	0.69x
EV / Revenue	1.05x	0.62x	0.87x	0.69x	0.89x	1.02x	0.99x	0.95x
EV / EBITDA	7.29x	4.62x	6.54x	5.49x	6.74x	7.58x	7.19x	6.84x
EV / EBIT	10.7x	6.9x	11.2x	9.88x	12.1x	13.4x	12.4x	11.7x
EV / FCF	20.9x	19x	24.1x	10.3x	32.2x	25.9x	25.9x	22.5x
FCF Yield	4.78%	5.27%	4.16%	9.72%	3.1%	3.86%	3.86%	4.44%
Dividend per Share ²	1.8	1.85	1.85	1.85	1.9	1.959	2.046	2.152
Rate of return	3.18%	5.26%	4.12%	5.44%	4.07%	3.46%	3.61%	3.8%
EPS ²	4.01	4.33	3.04	2.81	3.04	3.322	3.681	3.955
Distribution rate	44.9%	42.7%	60.9%	65.8%	62.5%	59%	55.6%	54.4%
Net sales ¹	81,747	94,436	81,758	84,186	82,855	84,864	87,804	90,850
EBITDA ¹	11,746	12,613	10,822	10,606	10,970	11,441	12,045	12,615
EBIT ¹	7,978	8,436	6,345	5,886	6,103	6,490	6,955	7,366
Net income ¹	5,053	5,359	3,677	3,332	3,501	3,712	4,031	4,319
Net Debt ¹	16,366	15,856	17,739	18,998	21,516	23,863	23,723	23,482
Reference price ²	56.54	35.18	44.86	33.98	46.73	56.68	56.68	56.68
Nbr of stocks (in thousands)	1,224,639	1,205,059	1,182,263	1,153,116	1,121,383	1,109,108	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNITED PARCEL SERVICE, INC.	15.53x	1.25x	9.12x	5.96%	93.52B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.34x	1.77x	16.8x	0.95%	21.67B
INPOST S.A.	25.62x	2.45x	9.13x	-.--%	8.8B
GXO LOGISTICS, INC.	27.61x	0.55x	8.04x	-.--%	5.89B
SG HOLDINGS CO.,LTD.	15.6x	0.71x	8.05x	3.37%	5.9B
SINOTRANS LIMITED	8.29x	0.28x	5.29x	8.53%	5.24B
YAMATO HOLDINGS CO., LTD.	36.16x	0.34x	6.92x	2.33%	3.89B
Average	21.88x	1.05x	9.05x	3.02%	20.7B
Weighted average by Cap.	18.24x	1.29x	9.98x	4.5%