Valuation EMEIS Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 03:13:31 2026-06-29 EDT			5-day change	1st Jan Change
14.52 ^EUR	+1.86%		+3.76%	+0.77%

06-24	French and Benelux stocks-Factors to watch	RE
06-23	Emeis Société anonyme Announces Board and Committee Changes, Effective 23 June 2026	CI

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	2,338	-	-
Change	-	-92.99%	450.22%	-55.54%	136.85%	1.19%	-	-
Enterprise Value (EV) ¹	16,866	12,926	10,711	9,316	6,795	7,957	7,471	7,246
Change	-	-23.36%	-17.14%	-13.03%	-27.06%	17.11%	-6.11%	-3.01%
P/E	87.2x	-0.1x	0.13x	-2.33x	-7.75x	-13.7x	-28.4x	70.3x
PBR	1.5x	-0.27x	1,163x	0.55x	1.64x	1.87x	1.87x	1.81x
PEG	-	0x	-0x	0x	0.3x	0.3x	0.5x	-1x
Capitalization / Revenue	1.33x	0.09x	0.42x	0.17x	0.39x	0.39x	0.37x	0.35x
EV / Revenue	3.94x	2.76x	2.06x	1.65x	1.15x	1.31x	1.19x	1.1x
EV / EBITDA	16.3x	17.1x	16.4x	13.4x	8.16x	8.8x	7.38x	6.56x
EV / EBIT	42.6x	-264x	-669x	4,658x	39.3x	28.1x	18.7x	15.4x
EV / FCF	32.6x	51.5x	49.4x	28.3x	19.6x	13x	15.3x	12.4x
FCF Yield	3.07%	1.94%	2.03%	3.53%	5.11%	7.68%	6.55%	8.05%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1,010	-62,330	130	-2.6	-1.85	-1.061	-0.5102	0.2063
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,285	4,681	5,198	5,636	5,895	6,074	6,298	6,588
EBITDA ¹	1,037	756	651.5	694	833	904.2	1,012	1,105
EBIT ¹	395.7	-49	-16	2	173	283	399.5	470.3
Net income ¹	65.18	-4,027	1,355	-412	-298	-184.9	-78.53	30.79
Net Debt ¹	11,175	12,527	8,516	8,340	4,484	5,619	5,133	4,908
Reference price ²	88,100.00	6,171.99	16.90	6.06	14.33	14.50	14.50	14.50
Nbr of stocks (in thousands)	64.6	64.6	129,867	160,978	161,264	161,273	-	-
Announcement Date	3/11/22	5/12/23	5/7/24	4/16/25	4/8/26	-	-	-

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.($)
BROOKDALE SENIOR LIVING INC.	-110.25x	2.22x	13.04x	-.--%	3.75B
SONIDA SENIOR LIVING, INC.	-13.14x	4.65x	24.74x	2.31%	1.82B
REGIS HEALTHCARE LIMITED	39.88x	1.27x	12.99x	2.72%	1.36B
HUMANA AB	8.86x	0.61x	5.62x	2.77%	240M
EUREKA GROUP HOLDINGS LIMITED	21.45x	6.79x	19.75x	2.31%	197M
Average	-10.64x	3.11x	15.23x	2.02%	1.47B
Weighted average by Cap.	-51.15x	2.71x	15.86x	1.22%