Valuation Genus plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 05:04:18 2026-07-17 EDT			5-day change	1st Jan Change
25.80 ^EUR	+3.20%		+7.50%	-12.24%

07-14	Soft US inflation helps FTSE shake off oil surge	AN
07-14	Stocks slip as US-Iran escalation lifts oil	AN

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,221	1,634	1,417	1,082	1,343	1,425	-	-
Change	-	-49.26%	-13.32%	-23.64%	24.18%	6.11%	-	-
Enterprise Value (EV) ¹	3,327	1,819	1,612	1,331	1,572	1,531	1,489	1,451
Change	-	-45.31%	-11.38%	-17.49%	18.12%	-2.58%	-2.72%	-2.58%
P/E	68.9x	40.3x	42.9x	139x	70.8x	9.18x	26.1x	23.2x
PBR	6.48x	2.84x	2.47x	1.98x	2.83x	2.33x	2.21x	2.09x
PEG	-	-3x	-2.3x	-1.8x	0x	0x	-0.4x	1.9x
Capitalization / Revenue	5.61x	2.75x	2.05x	1.62x	2x	2.12x	2.14x	2.07x
EV / Revenue	5.79x	3.07x	2.34x	1.99x	2.34x	2.28x	2.24x	2.11x
EV / EBITDA	31.5x	18.2x	14.6x	12.2x	13.1x	11.1x	11.8x	10.8x
EV / EBIT	43.3x	26.4x	21.6x	19.9x	19.4x	15.7x	16.7x	14.9x
EV / FCF	85.7x	-233x	88.6x	42.8x	32.3x	26.4x	24.2x	21.9x
FCF Yield	1.17%	-0.43%	1.13%	2.34%	3.09%	3.79%	4.13%	4.57%
Dividend per Share ²	0.32	0.32	0.32	0.32	0.32	0.3479	0.356	0.3785
Rate of return	0.65%	1.28%	1.48%	1.94%	1.56%	1.63%	1.67%	1.78%
EPS ²	0.72	0.622	0.505	0.119	0.289	2.321	0.8147	0.9166
Distribution rate	44.4%	51.4%	63.4%	269%	111%	15%	43.7%	41.3%
Net sales ¹	574.3	593.4	689.7	668.8	672.8	672.5	665.3	688.6
EBITDA ¹	105.5	99.9	110.6	108.9	119.8	137.4	125.8	134.3
EBIT ¹	76.9	68.8	74.6	67	81.1	97.74	88.94	97.48
Net income ¹	47.3	40.9	33.3	7.9	19.3	184.7	56.64	64.16
Net Debt ¹	105.6	185	195.8	248.7	228.2	105.5	63.93	25.57
Reference price ²	49.60	25.08	21.66	16.50	20.45	21.30	21.30	21.30
Nbr of stocks (in thousands)	64,941	65,168	65,404	65,564	65,692	66,922	-	-
Announcement Date	9/9/21	9/8/22	9/7/23	9/5/24	9/4/25	-	-	-

¹GBP in Million²GBP

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.($)
LONZA GROUP AG	34.29x	6.01x	18.57x	0.96%	49.18B
REVOLUTION MEDICINES, INC.	-23.34x	351.51x	-21.46x	-.--%	39.58B
BEONE MEDICINES AG	46.99x	4.73x	30.33x	-.--%	34.69B
IQVIA HOLDINGS INC.	25.1x	2.78x	12.03x	-.--%	34.42B
CELLTRION, INC.	27.15x	7.96x	19.98x	0.42%	27.11B
MEDPACE HOLDINGS, INC.	31.75x	5.12x	23.3x	-.--%	15.36B
EUROFINS SCIENTIFIC SE	24.41x	2.07x	9.09x	1.1%	14.05B
ICON PUBLIC LIMITED COMPANY	24.03x	1.91x	11.58x	-.--%	13.02B
Average	23.80x	47.76x	12.93x	0.31%	28.43B
Weighted average by Cap.	22.59x	65.15x	11.91x	0.33%