Valuation Elis Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:05:06 2026-10-14 EDT			5-day change	1st Jan Change
21.72 ^EUR	-0.09%		+3.63%	-9.12%

10-07	How Elis wiped out EUR377m of debt with 2.3% dilution
10-07	How Elis wiped out €377m of debt with 2.3% dilution

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,409	3,179	4,418	4,469	5,643	4,681	-	-
Change	-	-6.74%	39%	1.15%	26.26%	-17.04%	-	-
Enterprise Value (EV) ¹	7,007	6,842	7,444	7,507	8,663	7,974	7,769	7,596
Change	-	-2.36%	8.8%	0.85%	15.4%	-7.95%	-2.58%	-2.23%
P/E	29.8x	16.1x	17.8x	14x	16.6x	13.9x	12.5x	11.4x
PBR	1.13x	0.99x	1.27x	1.23x	1.49x	1.32x	1.23x	1.14x
PEG	-	0.2x	0.8x	0.5x	2.04x	1.85x	1.2x	1.14x
Capitalization / Revenue	1.12x	0.83x	1.03x	0.98x	1.18x	0.93x	0.89x	0.85x
EV / Revenue	2.3x	1.79x	1.73x	1.64x	1.81x	1.58x	1.47x	1.39x
EV / EBITDA	6.66x	5.43x	5.05x	4.66x	5.1x	4.47x	4.15x	3.88x
EV / EBIT	18x	12.6x	10.9x	10.2x	11.3x	9.99x	9.23x	8.6x
EV / FCF	17.1x	16.4x	24.5x	21.7x	24.2x	20.4x	18.9x	17.9x
FCF Yield	5.83%	6.11%	4.08%	4.61%	4.14%	4.89%	5.3%	5.6%
Dividend per Share ²	0.37	0.41	0.43	0.45	0.48	0.5156	0.5549	0.5926
Rate of return	2.43%	2.97%	2.28%	2.38%	1.98%	2.36%	2.54%	2.72%
EPS ²	0.51	0.86	1.06	1.35	1.46	1.57	1.739	1.912
Distribution rate	72.5%	47.7%	40.6%	33.3%	32.9%	32.8%	31.9%	31%
Net sales ¹	3,048	3,821	4,309	4,574	4,797	5,049	5,271	5,482
EBITDA ¹	1,052	1,260	1,475	1,610	1,700	1,784	1,871	1,956
EBIT ¹	388.3	543.7	683.1	733	766.6	798.2	842	883.2
Net income ¹	114.5	204.6	262.5	337.8	366.6	371.7	406.4	440.6
Net Debt ¹	3,599	3,663	3,026	3,038	3,020	3,293	3,087	2,914
Reference price ²	15.22	13.82	18.89	18.90	24.26	21.82	21.82	21.82
Nbr of stocks (in thousands)	223,957	230,009	233,899	236,468	232,609	214,549	-	-
Announcement Date	3/9/22	3/8/23	3/7/24	3/6/25	3/11/26	-	-	-

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.($)
VISA, INC.	31.6x	16.1x	22.89x	0.68%	727B
CINTAS CORPORATION	37.44x	6.81x	24.18x	0.96%	81.95B
UNITED RENTALS, INC.	23.04x	4.53x	9.97x	0.73%	66.01B
NEBIUS GROUP	-97.89x	21.06x	50.83x	-.--%	56.7B
PAYPAL HOLDINGS, INC.	11.04x	1.47x	7.55x	1%	48.05B
BLOCK, INC.	46.59x	1.73x	9.65x	-.--%	46.46B
SUNBELT RENTALS HOLDINGS, INC.	19.74x	3.37x	8.02x	1.6%	31.69B
CORPAY, INC.	20.01x	6.11x	11.76x	-.--%	26.2B
FISERV, INC.	9.84x	2.59x	6.24x	-.--%	24.81B
Average	11.27x	7.09x	16.79x	0.55%	123.21B
Weighted average by Cap.	23.54x	12.84x	21.36x	0.65%