Valuation Fraport AG Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 06:45:37 2026-09-23 EDT			5-day change	1st Jan Change
62.08 ^EUR	+2.60%		+5.98%	-8.26%

02:25am	Fraport AG : JP Morgan gives a Buy rating	ZD
02:25am	JPMorgan keeps Fraport at 'Overweight', target €81	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,468	3,515	5,059	5,405	6,463	5,895	-	-
Change	-	-35.7%	43.92%	6.83%	19.57%	-8.79%	-	-
Enterprise Value (EV) ¹	12,739	11,856	14,403	15,084	14,653	14,434	14,128	13,885
Change	-	-6.93%	21.48%	4.73%	-2.85%	-1.5%	-2.12%	-1.72%
P/E	66.5x	26.6x	12.9x	12x	15x	20.1x	18x	14.4x
PBR	1.46x	0.9x	1.17x	1.12x	1.25x	1.08x	1.03x	0.97x
PEG	-	0.4x	0x	0.8x	-3.49x	-0.6x	1.6x	0.6x
Capitalization / Revenue	2.55x	1.1x	1.26x	1.22x	1.46x	1.29x	1.23x	1.18x
EV / Revenue	5.94x	3.71x	3.6x	3.41x	3.31x	3.16x	2.95x	2.78x
EV / EBITDA	16.8x	11.5x	12x	11.6x	10.2x	9.89x	8.89x	8.22x
EV / EBIT	40.6x	21x	20.5x	19.6x	16.5x	18.8x	16.4x	14.6x
EV / FCF	-16.5x	-32.4x	-21.6x	-21.3x	-3,408x	100x	37.2x	27.7x
FCF Yield	-6.05%	-3.09%	-4.63%	-4.7%	-0.03%	1%	2.69%	3.62%
Dividend per Share ²	-	-	-	-	1	1	1.751	2.825
Rate of return	-	-	-	-	1.43%	1.57%	2.75%	4.43%
EPS ²	0.89	1.43	4.26	4.88	4.67	3.173	3.539	4.44
Distribution rate	-	-	-	-	21.4%	31.5%	49.5%	63.6%
Net sales ¹	2,143	3,194	4,000	4,427	4,432	4,567	4,783	5,004
EBITDA ¹	757	1,030	1,204	1,302	1,437	1,459	1,589	1,689
EBIT ¹	313.7	564.5	702.8	769.5	885.4	765.7	860	954.1
Net income ¹	82.8	132.4	393.2	450.6	431.8	296.2	332.7	410.8
Net Debt ¹	7,271	8,340	9,343	9,679	8,190	8,539	8,234	7,990
Reference price ²	59.18	38.05	54.76	58.50	69.95	63.75	63.75	63.75
Nbr of stocks (in thousands)	92,391	92,391	92,391	92,391	92,391	92,469	-	-
Announcement Date	3/15/22	3/14/23	3/19/24	3/18/25	3/17/26	-	-	-

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.($)
AIRPORTS OF THAILAND	45.45x	13.12x	23.19x	1.31%	26.81B
FRAPORT AG	20.09x	3.16x	9.89x	1.57%	6.75B
FLUGHAFEN WIEN AG	22.4x	4.36x	10.93x	3.15%	5.07B
GRUPO AEROPORTUARIO DEL CENTRO NORTE, S.A.B. DE C.V.	13.9x	5.64x	8.71x	5.63%	4.97B
HAINAN AIRPORT INFRASTRUCTURE CO., LTD	138x	-	-	0.36%	4.71B
ATHENS INTERNATIONAL AIRPORT AE	17.62x	6.45x	10.72x	5.68%	4.19B
ENAV S.P.A.	25.53x	2.47x	9.78x	6.09%	3.06B
GUANGZHOU BAIYUN INTERNATIONAL AIRPORT COMPANY LIMITED	24.62x	1.5x	4.81x	1.98%	2.94B
Average	38.45x	5.24x	11.15x	3.22%	7.31B
Weighted average by Cap.	41.21x	8.59x	16.29x	2.39%