Valuation FORIS AG Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 11:20:02 2026-07-31 EDT			5-day change	1st Jan Change
3.000 ^EUR	-2.60%		-4.46%	-6.25%

05-27	Foris Service Gmbh Appoints Christian Schon as Managing Director	CI
03-27	FORIS AG Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	13.16	12.14	12.05	11.03	11.74	16.17
Change	-	-7.75%	-0.76%	-8.46%	6.47%	37.72%
Enterprise Value (EV) ¹	9.442	10.94	13.07	14.36	8.265	16.11
Change	-	15.85%	19.47%	9.87%	-42.44%	94.94%
P/E	-9.33x	-6.81x	86.7x	10.3x	4.03x	-118x
PBR	0.83x	0.87x	0.85x	0.72x	0.65x	0.94x
PEG	-	-0.3x	-1x	0x	0x	1x
Capitalization / Revenue	0.77x	0.58x	0.55x	0.48x	0.39x	0.71x
EV / Revenue	0.56x	0.53x	0.6x	0.62x	0.28x	0.71x
EV / EBITDA	-25.6x	-8.71x	35.4x	9.43x	2.66x	-20.8x
EV / EBIT	-16.3x	-7.58x	62.5x	10.7x	2.83x	-15.5x
EV / FCF	-6.38x	-5.09x	-5.5x	-5.18x	1.44x	-17.4x
FCF Yield	-15.7%	-19.6%	-18.2%	-19.3%	69.6%	-5.74%
Dividend per Share ²	-	-	-	-	0.15	-
Rate of return	-	-	-	-	5.91%	-
EPS ²	-0.3045	-0.3845	0.03	0.23	0.63	-0.03
Distribution rate	-	-	-	-	23.8%	-
Net sales ¹	17	20.78	21.91	23.07	29.77	22.64
EBITDA ¹	-0.3693	-1.256	0.369	1.522	3.108	-0.776
EBIT ¹	-0.5786	-1.444	0.209	1.34	2.917	-1.039
Net income ¹	-1.411	-1.782	0.152	1.088	2.913	-0.131
Net Debt ¹	-3.721	-1.204	1.018	3.327	-3.479	-0.062
Reference price ²	2.840	2.620	2.600	2.380	2.540	3.540
Nbr of stocks (in thousands)	4,635	4,635	4,635	4,635	4,624	4,569
Announcement Date	3/30/21	4/2/22	4/4/23	3/27/24	3/28/25	3/27/26

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.($)
POWER FINANCE CORPORATION LIMITED	7.61x	-	-	3.96%	14.73B
MITSUBISHI HC CAPITAL INC.	12.75x	4.32x	15.25x	3.56%	13.42B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	15.07x	-	-	3.26%	12.17B
REC LIMITED	5.97x	-	-	5.13%	10.34B
ELEMENT FLEET MANAGEMENT CORP.	17.64x	-	-	2.29%	8.77B
L&T FINANCE LIMITED	19.55x	15x	-	1.21%	8.01B
CHAILEASE HOLDING COMPANY LIMITED	9.24x	8.82x	18.86x	5.03%	5.94B
FAR EAST HORIZON LIMITED	7.29x	8.07x	22.4x	8.57%	4.37B
Average	11.89x	9.05x	18.84x	4.13%	9.72B
Weighted average by Cap.	11.92x	8.37x	17.47x	3.81%