|
Market Closed -
Deutsche Boerse AG
10:15:22 2026-10-08 EDT
|
5-day change | 1st Jan Change | ||
| 9.945 EUR | -0.25% |
|
-9.01% | -30.11% |
| 10-05 | Emeis completes its exit from Latin America |  |
| 10-05 | Emeis Closes EUR111 Million Sale of Latin American Operations | MT |
Company Valuation: EMEIS
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,691 | 398.9 | 2,195 | 975.7 | 2,311 | 1,584 | - | - |
| Change | - | -92.99% | 450.22% | -55.54% | 136.85% | -31.45% | - | - |
| Enterprise Value (EV) 1 | 16,866 | 12,926 | 10,711 | 9,316 | 6,795 | 7,158 | 7,075 | 6,931 |
| Change | - | -23.36% | -17.14% | -13.03% | -27.06% | 5.34% | -1.16% | -2.04% |
| P/E | 87.2x | -0.1x | 0.13x | -2.33x | -7.75x | -12.3x | -26.3x | 63.6x |
| PBR | 1.5x | -0.27x | 1,163x | 0.55x | 1.64x | 0.77x | 1.07x | 1.05x |
| PEG | - | 0x | -0x | 0x | 0.3x | 0.2x | 0.5x | -0x |
| Capitalization / Revenue | 1.33x | 0.09x | 0.42x | 0.17x | 0.39x | 0.26x | 0.25x | 0.24x |
| EV / Revenue | 3.94x | 2.76x | 2.06x | 1.65x | 1.15x | 1.16x | 1.11x | 1.04x |
| EV / EBITDA | 16.3x | 17.1x | 16.4x | 13.4x | 8.16x | 7.67x | 6.86x | 6.15x |
| EV / EBIT | 42.6x | -264x | -669x | 4,658x | 39.3x | 25.8x | 17.8x | 14.7x |
| EV / FCF | 32.6x | 51.5x | 49.4x | 28.3x | 19.6x | 6.69x | 15.2x | 13x |
| FCF Yield | 3.07% | 1.94% | 2.03% | 3.53% | 5.11% | 14.9% | 6.6% | 7.67% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1,010 | -62,330 | 130 | -2.6 | -1.85 | -0.805 | -0.3752 | 0.1553 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,285 | 4,681 | 5,198 | 5,636 | 5,895 | 6,151 | 6,377 | 6,675 |
| EBITDA 1 | 1,037 | 756 | 651.5 | 694 | 833 | 932.8 | 1,031 | 1,128 |
| EBIT 1 | 395.7 | -49 | -16 | 2 | 173 | 277 | 397.2 | 471.5 |
| Net income 1 | 65.18 | -4,027 | 1,355 | -412 | -298 | -131 | -57.89 | 18.72 |
| Net Debt 1 | 11,175 | 12,527 | 8,516 | 8,340 | 4,484 | 5,574 | 5,491 | 5,347 |
| Reference price 2 | 88,100.000 | 6,171.986 | 16.900 | 6.061 | 14.330 | 9.885 | 9.885 | 9.885 |
| Nbr of stocks (in thousands) | 64.6 | 64.6 | 129,867 | 160,978 | 161,264 | 160,265 | - | - |
| Announcement Date | 3/11/22 | 5/12/23 | 5/7/24 | 4/16/25 | 4/8/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.8x | 0.39x | 8.23x | 3.02% | 112B | |
| 14.84x | 1.84x | 9.22x | 0.71% | 95.08B | |
| -279.8x | 19.23x | -326.91x | -.--% | 57.02B | |
| 13.21x | 1.46x | 8.81x | 2.7% | 27.29B | |
| 22.39x | 2.06x | 11.83x | 0.93% | 25.3B | |
| 22.34x | 2.51x | 12.71x | 1.45% | 25.06B | |
| 31.2x | 5.66x | 23.5x | 2.23% | 21.27B | |
| 7.89x | 1.43x | 6.47x | -.--% | 20.92B | |
| 20.4x | 1.82x | 9.16x | 3.41% | 19.35B | |
| Average | -14.97x | 4.04x | -26.33x | 1.61% | 44.86B | |
| Weighted average by Cap. | -25.74x | 4.10x | -37.56x | 1.62% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EMEIS Stock
- OPA1 Stock
- Valuation EMEIS
Select your edition
All financial news and data tailored to specific country editions
