Valuation Ecolab Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 11:57:13 2026-07-24 EDT			5-day change	1st Jan Change
235.90 ^EUR	+1.20%		-1.59%	+4.98%

07-23	Rollins Organic Growth Underperformed Mid-Term Guidance for 3 Consecutive Quarters, RBC Says	MT
07-22	Rollins misses profit, sales estimates on slow demand for pest control services	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	67,226	41,460	56,557	66,350	74,355	74,057	-	-
Change	-	-38.33%	36.42%	17.32%	12.06%	-0.4%	-	-
Enterprise Value (EV) ¹	75,624	49,441	63,820	72,659	81,945	85,678	84,290	83,118
Change	-	-34.62%	29.08%	13.85%	12.78%	4.56%	-1.62%	-1.39%
P/E	60x	38.2x	41.4x	31.8x	36.1x	34.5x	29.2x	24.6x
PBR	9.3x	5.77x	7.06x	7.67x	7.58x	6.86x	5.95x	5.26x
PEG	-	-14.94x	1.6x	0.6x	-29.56x	4.89x	1.6x	1.3x
Capitalization / Revenue	5.28x	2.92x	3.69x	4.22x	4.62x	4.14x	3.84x	3.63x
EV / Revenue	5.94x	3.48x	4.17x	4.62x	5.1x	4.79x	4.37x	4.08x
EV / EBITDA	28.6x	18.2x	20.9x	20.4x	21.1x	19.3x	17x	15.5x
EV / EBIT	42x	27.9x	30x	27.7x	28.3x	25.8x	22.2x	19.7x
EV / FCF	53.3x	46x	39x	39.9x	43x	47.2x	36.2x	31.5x
FCF Yield	1.88%	2.18%	2.57%	2.5%	2.32%	2.12%	2.77%	3.18%
Dividend per Share ²	1.95	2.06	2.16	2.36	2.68	2.915	3.144	3.386
Rate of return	0.83%	1.42%	1.09%	1.01%	1.02%	1.08%	1.17%	1.26%
EPS ²	3.91	3.81	4.79	7.37	7.28	7.794	9.194	10.94
Distribution rate	49.9%	54.1%	45.1%	32%	36.8%	37.4%	34.2%	31%
Net sales ¹	12,733	14,188	15,320	15,741	16,081	17,906	19,272	20,382
EBITDA ¹	2,642	2,712	3,050	3,554	3,877	4,445	4,944	5,366
EBIT ¹	1,799	1,773	2,126	2,619	2,901	3,315	3,804	4,222
Net income ¹	1,130	1,092	1,372	2,112	2,076	2,218	2,629	3,085
Net Debt ¹	8,398	7,982	7,262	6,308	7,590	11,621	10,232	9,061
Reference price ²	234.59	145.56	198.35	234.32	262.52	268.75	268.75	268.75
Nbr of stocks (in thousands)	286,567	284,828	285,140	283,162	283,236	281,438	-	-
Announcement Date	2/15/22	2/14/23	2/13/24	2/11/25	2/10/26	-	-	-

¹USD in Million²USD

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.($)
GIVAUDAN SA	28.48x	4.34x	18.62x	2.33%	35.89B
SIKA AG	21.39x	2.6x	13.41x	2.49%	30.24B
FUJIFILM HOLDINGS CORPORATION	15.42x	1.48x	8.98x	2.04%	26.47B
EMS-CHEMIE HOLDING AG	36.5x	8.95x	27.22x	2.51%	22.46B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	10.54x	2.76x	5.77x	3.72%	19.8B
DUPONT DE NEMOURS, INC.	26.53x	2.76x	11.26x	1.61%	18.55B
ALBEMARLE CORPORATION	10.94x	2.34x	5.04x	1.39%	13.79B
SYMRISE AG	22.17x	2.65x	12.21x	1.54%	13.33B
NITTO DENKO CORPORATION	15.66x	1.71x	6.77x	1.96%	13.45B
Average	20.85x	3.29x	12.14x	2.18%	21.55B
Weighted average by Cap.	21.93x	3.46x	13.25x	2.26%