Valuation Global Industrial Company Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 09:25:01 2026-07-15 EDT			5-day change	1st Jan Change
28.20 ^EUR	+2.92%		+4.44%	+15.57%

07-07	Global Industrial Company and Subsidiaries Amend and Extend Credit Agreement with Jpmorgan Chase Bank, N.A	CI
06-08	Global Industrial Company Showcases Workplace Safety Solutions At ASSP Safety 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,547	893.1	1,478	947.7	1,125	1,289	-	-
Change	-	-42.25%	65.53%	-35.89%	18.68%	14.57%	-	-
Enterprise Value (EV)	1,547	893.1	1,478	947.7	1,125	1,289	1,289	1,289
Change	-	-42.25%	65.53%	-35.89%	18.68%	14.57%	0%	0%
P/E	15.1x	11.4x	21.1x	15.7x	15.8x	17.6x	14.5x	-
PBR	10.1x	4.26x	5.81x	3.37x	3.59x	3.73x	3.24x	-
PEG	-	-0.5x	-2x	-1.1x	0.9x	5.43x	0.7x	-
Capitalization / Revenue	1.45x	0.77x	1.16x	0.72x	0.82x	0.88x	0.84x	0.8x
EV / Revenue	0x	0x	0x	0x	0x	0.88x	0.84x	0.8x
EV / EBITDA	0x	0x	0x	0x	0x	12.5x	11.4x	10.6x
EV / EBIT	0x	0x	0x	0x	0x	13.2x	11.2x	11.1x
EV / FCF	0x	0x	0x	0x	0x	18.1x	15.4x	-
FCF Yield	2.86%	4.75%	7.31%	4.95%	6.63%	5.52%	6.49%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	2.71	2.06	1.84	1.58	1.85	1.91	2.33	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,063	1,166	1,274	1,316	1,379	1,457	1,526	1,607
EBITDA ¹	94.6	113.6	102.9	90.9	112.7	102.7	112.6	121
EBIT ¹	88	105.2	96.5	80.5	97.6	97.86	114.7	116
Net income ¹	103.3	78.8	70.7	61	72.1	74.67	91.23	-
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	40.90	23.53	38.84	24.79	29.22	33.68	33.68	33.68
Nbr of stocks (in thousands)	37,814	37,957	38,064	38,231	38,494	38,261	-	-
Announcement Date	2/15/22	2/21/23	2/29/24	2/25/25	2/24/26	-	-	-

¹USD in Million²USD

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.($)
MITSUBISHI CORPORATION	17.31x	1.08x	15.44x	2.74%	102B
ITOCHU CORPORATION	13.62x	1.09x	13.83x	2.34%	82.18B
MITSUI & CO., LTD.	13.69x	1.21x	19.01x	2.92%	82.22B
MARUBENI CORPORATION	13.28x	1.17x	17.97x	2.43%	49.53B
SUMITOMO CORPORATION	11.55x	1.39x	14.4x	2.54%	45.87B
ADANI ENTERPRISES LIMITED	64.39x	3.89x	24.04x	0.04%	44.93B
SAMSUNG C&T CORPORATION	22.15x	1.21x	11.15x	0.88%	38B
TOYOTA TSUSHO CORPORATION	13.75x	0.57x	8.78x	2.14%	35.12B
BUNZL PLC	18.85x	0.89x	9.29x	2.86%	11.69B
Average	20.95x	1.39x	14.88x	2.1%	54.57B
Weighted average by Cap.	19.61x	1.37x	15.76x	2.22%