Valuation Hammerson plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:07:28 2026-07-27 EDT			5-day change	1st Jan Change
4.340 ^EUR	+1.40%		-0.46%	+15.33%

07-16	Panmure Liberum raises Dunelm and cuts B&M	AN
07-15	Panmure Liberum Downgrades Hammerson to Hold, Lifts PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,447	1,188	1,411	1,373	1,750	1,963	-	-
Change	-	-17.88%	18.77%	-2.73%	27.46%	12.18%	-	-
Enterprise Value (EV) ¹	3,266	2,920	2,738	2,172	3,119	3,357	3,387	3,406
Change	-	-10.59%	-6.26%	-20.67%	43.64%	7.63%	0.88%	0.55%
P/E	-3.35x	-7.21x	-28.4x	-2.64x	7.17x	10.7x	8.93x	8.67x
PBR	0.53x	0.45x	0.57x	0.76x	0.79x	0.89x	0.84x	0.79x
PEG	-	0.1x	0.4x	-0x	-0x	-0.4x	0.4x	2.86x
Capitalization / Revenue	5.99x	5.52x	6.77x	7.26x	7.58x	7.21x	6.82x	6.58x
EV / Revenue	13.5x	13.6x	13.1x	11.5x	13.5x	12.3x	11.8x	11.4x
EV / EBITDA	22.3x	17.5x	16.5x	15.9x	21.6x	18.7x	17.3x	16.6x
EV / EBIT	21.2x	18.3x	16.8x	16.2x	21.6x	19.2x	17.8x	17.2x
EV / FCF	-22.2x	88x	140x	-	142x	-114x	67.7x	67.2x
FCF Yield	-4.51%	1.14%	0.72%	-	0.7%	-0.87%	1.48%	1.49%
Dividend per Share ²	0.04	0.02	0.15	0.1563	0.165	0.1823	0.1947	0.1996
Rate of return	1.22%	0.84%	5.28%	5.59%	5%	4.92%	5.26%	5.39%
EPS ²	-0.98	-0.33	-0.1	-1.06	0.46	0.3459	0.4146	0.4272
Distribution rate	-4.08%	-6.06%	-150%	-14.7%	35.9%	52.7%	47%	46.7%
Net sales ¹	241.6	215.2	208.4	189	230.9	272.2	287.9	298.3
EBITDA ¹	146.4	166.4	166	136.9	144.2	179.2	195.8	205.5
EBIT ¹	154.3	159.4	163	133.8	144.6	174.6	190.7	198.2
Net income ¹	-429.1	-164.2	-51.4	-526.3	232.1	197.1	217.6	225.6
Net Debt ¹	1,819	1,732	1,326	799	1,370	1,395	1,424	1,443
Reference price ²	3.280	2.380	2.840	2.796	3.300	3.702	3.702	3.702
Nbr of stocks (in thousands)	441,130	499,228	496,906	490,939	530,184	530,160	-	-
Announcement Date	3/4/22	3/9/23	2/29/24	2/26/25	2/25/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REALTY INCOME CORPORATION	42.02x	16.06x	16.65x	4.99%	61.17B
SEGRO PLC	13.39x	24.54x	28.91x	3.35%	17.67B
UNIBAIL-RODAMCO-WESTFIELD SE	9.5x	12.71x	15.86x	5.24%	17.22B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.16x	17.02x	25.34x	4.91%	15.04B
KLÉPIERRE	11.1x	13.87x	16.62x	5.08%	12.6B
FEDERAL REALTY INVESTMENT TRUST	31.21x	11.62x	18.33x	3.6%	10.89B
MERLIN PROPERTIES SOCIMI, S.A.	8.11x	22.77x	30.83x	2.75%	10.81B
CAPITALAND ASCENDAS REIT	15.84x	12.31x	19.26x	6.1%	9.64B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.7x	7.32x	12x	5.66%	8.88B
Average	19.56x	15.36x	20.42x	4.63%	18.21B
Weighted average by Cap.	25.70x	16.00x	19.63x	4.7%