Valuation Generali Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 10:18:07 2026-07-24 EDT			5-day change	1st Jan Change
42.73 ^EUR	-0.05%		+2.45%	+20.23%

07-24	Delfin: Apollo backs Del Vecchio with €1.1bn loan	AN
07-22	Leonardo Maria Del Vecchio in talks with funds over Delfin reshuffle	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	29,338	25,706	29,467	41,489	53,739	64,177	-	-
Change	-	-12.38%	14.63%	40.8%	29.52%	19.43%	-	-
Enterprise Value (EV) ¹	29,338	67,116	66,483	78,884	95,273	105,251	104,906	104,536
Change	-	128.77%	-0.94%	18.65%	20.78%	10.47%	-0.33%	-0.35%
P/E	10.5x	9.03x	7.86x	11.3x	13.2x	13.7x	12.7x	11.9x
PBR	1x	1.59x	1.04x	1.37x	1.71x	1.91x	1.78x	1.67x
PEG	-	2.68x	0.2x	-27.46x	1.1x	0.9x	1.5x	1.82x
Capitalization / Revenue	0.39x	0.32x	0.36x	0.44x	0.55x	0.62x	0.6x	0.57x
EV / Revenue	0.39x	0.82x	0.81x	0.83x	0.97x	1.02x	0.98x	0.93x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	5.01x	10.3x	9.66x	10.8x	11.9x	12.2x	11.5x	10.9x
EV / FCF	1.65x	6.78x	55.2x	5.33x	4.95x	25.7x	22.1x	21.7x
FCF Yield	60.7%	14.7%	1.81%	18.8%	20.2%	3.9%	4.53%	4.61%
Dividend per Share ²	1.07	1.16	1.28	1.43	1.64	1.807	1.986	2.143
Rate of return	5.74%	6.98%	6.7%	5.24%	4.59%	4.21%	4.63%	5%
EPS ²	1.78	1.84	2.43	2.42	2.711	3.122	3.387	3.609
Distribution rate	60.1%	63%	52.7%	59.1%	60.5%	57.9%	58.6%	59.4%
Net sales ¹	75,825	81,538	82,466	95,190	98,124	102,711	107,393	112,404
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	5,852	6,509	6,879	7,295	8,004	8,631	9,107	9,590
Net income ¹	2,847	2,912	3,747	3,724	4,172	4,702	5,065	5,374
Net Debt ¹	-	41,410	37,016	37,395	41,534	41,074	40,729	40,358
Reference price ²	18.63	16.62	19.10	27.27	35.75	42.90	42.90	42.90
Nbr of stocks (in thousands)	1,574,760	1,547,172	1,542,345	1,521,425	1,503,178	1,495,978	-	-
Announcement Date	3/15/22	3/14/23	3/12/24	3/12/25	3/12/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.7x	4.97x	-	5.33%	139B
AXA	10.79x	0.9x	-	5.56%	105B
AIA GROUP LIMITED	13.61x	-	-	2.71%	103B
MANULIFE FINANCIAL CORPORATION	14.81x	-	-	3.15%	72.95B
AFLAC INCORPORATED	17.47x	3.43x	-	1.95%	63.93B
METLIFE, INC.	11.24x	-	-	2.48%	61.02B
GREAT-WEST LIFECO INC.	17.44x	-	-	2.92%	58.92B
SUN LIFE FINANCIAL INC.	17.12x	-	-	3.3%	45.91B
CATHAY FINANCIAL HOLDING CO., LTD.	11.65x	-	-	4.73%	43.98B
Average	13.43x	3.10x		3.57%	77.05B
Weighted average by Cap.	12.50x	3.26x		3.81%