Valuation DHL Group Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 02:03:09 2026-08-03 EDT			5-day change	1st Jan Change
28.70 ^EUR	+0.35%		+1.06%	+24.24%

10:19am	DHL GROUP : Jefferies remains Neutral	ZD
09:37am	Air freight incident: Delay prevented fire on board	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	63,718	-	-
Change	-	-38.77%	25.09%	-26.11%	33.74%	21.59%	-	-
Enterprise Value (EV) ¹	85,607	58,250	70,769	58,181	73,918	87,535	87,398	87,148
Change	-	-31.96%	21.49%	-17.79%	27.05%	18.42%	-0.16%	-0.29%
P/E	14.1x	8.12x	14.8x	12.1x	15.4x	16.8x	15.5x	14.4x
PBR	3.66x	1.84x	2.8x	2.13x	2.38x	2.76x	2.58x	2.4x
PEG	-	1.02x	-0.5x	-1.6x	1.88x	1.4x	1.76x	1.95x
Capitalization / Revenue	0.85x	0.45x	0.65x	0.47x	0.63x	0.75x	0.72x	0.7x
EV / Revenue	1.05x	0.62x	0.87x	0.69x	0.89x	1.03x	0.99x	0.96x
EV / EBITDA	7.29x	4.62x	6.54x	5.49x	6.74x	7.56x	7.21x	6.89x
EV / EBIT	10.7x	6.9x	11.2x	9.88x	12.1x	13.2x	12.5x	11.8x
EV / FCF	20.9x	19x	24.1x	10.3x	32.2x	25.2x	25.7x	22.4x
FCF Yield	4.78%	5.27%	4.16%	9.72%	3.1%	3.96%	3.89%	4.46%
Dividend per Share ²	1.8	1.85	1.85	1.85	1.9	1.977	2.055	2.165
Rate of return	3.18%	5.26%	4.12%	5.44%	4.07%	3.44%	3.58%	3.77%
EPS ²	4.01	4.33	3.04	2.81	3.04	3.409	3.708	3.983
Distribution rate	44.9%	42.7%	60.9%	65.8%	62.5%	58%	55.4%	54.4%
Net sales ¹	81,747	94,436	81,758	84,186	82,855	85,302	88,043	91,014
EBITDA ¹	11,746	12,613	10,822	10,606	10,970	11,572	12,120	12,652
EBIT ¹	7,978	8,436	6,345	5,886	6,103	6,624	7,005	7,399
Net income ¹	5,053	5,359	3,677	3,332	3,501	3,818	4,077	4,351
Net Debt ¹	16,366	15,856	17,739	18,998	21,516	23,817	23,680	23,430
Reference price ²	56.54	35.18	44.86	33.98	46.73	57.40	57.40	57.40
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNITED PARCEL SERVICE, INC.	17.18x	1.18x	8.65x	6.29%	88.59B
FEDEX CORPORATION	15.17x	0.9x	8.03x	1.71%	72.73B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.36x	1.78x	16.9x	0.98%	21.96B
J&T GLOBAL EXPRESS LIMITED	21.56x	0.79x	8.98x	-.--%	12.42B
INPOST S.A.	25.79x	2.46x	9.31x	-.--%	8.89B
SINOTRANS LIMITED	8.91x	0.34x	6.61x	6.17%	6.21B
SG HOLDINGS CO.,LTD.	15.34x	0.7x	7.92x	3.41%	5.92B
GXO LOGISTICS, INC.	27.41x	0.54x	7.95x	-.--%	5.77B
YAMATO HOLDINGS CO., LTD.	38.02x	0.35x	7.18x	2.24%	4.11B
Average	21.53x	1.01x	9.06x	2.31%	25.18B
Weighted average by Cap.	18.17x	1.11x	9.17x	3.4%