Valuation Guillemot Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:07:53 2026-08-03 EDT			5-day change	1st Jan Change
4.180 ^EUR	-2.79%		-5.43%	-8.53%

06-23	Guillemot Corporation S.A. Announces Board Changes, Effective June 23, 2026	CI
06-23	Guillemot's Chairman Passes Away	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	130.3	225.6	195.5	102.1	104.9	67.3
Change	-	73.16%	-13.31%	-47.76%	2.74%	-35.87%
Enterprise Value (EV) ¹	77.11	201.3	162.5	75.22	75.36	44.66
Change	-	161.03%	-19.25%	-53.72%	0.18%	-40.74%
P/E	4.39x	16.6x	9.57x	113x	88.8x	-27.7x
PBR	1.64x	2.49x	1.85x	1x	1.04x	0.7x
PEG	-	-0.3x	0.2x	-1.2x	2.7x	0x
Capitalization / Revenue	1.08x	1.28x	1.04x	0.86x	0.84x	0.53x
EV / Revenue	0.64x	1.14x	0.86x	0.63x	0.6x	0.35x
EV / EBITDA	3.67x	5.85x	4.08x	14x	11.5x	15.5x
EV / EBIT	3.83x	6.06x	4.71x	29.7x	20.2x	56.5x
EV / FCF	3.19x	-10.7x	8.21x	-31.1x	7.94x	-14.9x
FCF Yield	31.4%	-9.35%	12.2%	-3.22%	12.6%	-6.73%
Dividend per Share ²	0.25	0.25	0.25	-	-	0.13
Rate of return	2.92%	1.69%	1.95%	-	-	2.83%
EPS ²	1.95	0.89	1.34	0.06	0.08	-0.1663
Distribution rate	12.8%	28.1%	18.7%	-	-	-78.2%
Net sales ¹	120.6	176.8	188	119.1	125.1	127.2
EBITDA ¹	21.03	34.4	39.87	5.363	6.566	2.882
EBIT ¹	20.12	33.21	34.54	2.532	3.738	0.791
Net income ¹	29.78	13.71	20.35	0.964	1.177	-2.432
Net Debt ¹	-53.15	-24.28	-32.99	-26.91	-29.57	-22.64
Reference price ²	8.560	14.780	12.820	6.790	7.100	4.600
Nbr of stocks (in thousands)	15,217	15,261	15,252	15,043	14,780	14,631
Announcement Date	4/29/21	4/25/22	4/27/23	4/25/24	4/29/25	4/29/26

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.($)
DELL TECHNOLOGIES INC.	23.8x	1.63x	15.14x	0.61%	262B
SEAGATE TECHNOLOGY HOLDINGS PLC	65.03x	16.28x	44.28x	0.34%	194B
HEWLETT PACKARD ENTERPRISE COMPANY	21.38x	1.73x	9.08x	1.18%	63.43B
LENOVO GROUP LIMITED	16.14x	0.34x	6.38x	2%	37.74B
ASIA VITAL COMPONENTS CO., LTD.	24.02x	3.88x	14.69x	1.37%	28.18B
HP INC.	12.04x	0.52x	6.39x	4.4%	24.94B
KING SLIDE WORKS CO., LTD.	36.56x	19.68x	26.82x	1.42%	23.17B
TD SYNNEX CORPORATION	16.1x	0.3x	8.94x	0.75%	20.45B
ASUSTEK COMPUTER INC.	14.63x	0.58x	11.48x	4.84%	18.63B
Average	25.52x	4.99x	15.91x	1.88%	74.76B
Weighted average by Cap.	34.57x	6.41x	22.26x	0.99%