Valuation Hammerson plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:02:51 2026-06-12 EDT			5-day change	1st Jan Change
3.960 ^EUR	+0.51%		+2.06%	+5.24%

06-02	Hammerson plc Announces Successful Pricing of 5-Year EUR 350 Million Bond	CI
06-02	Hammerson prices EUR350 million in bonds, confirms outlook	AN

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	1,813	-	-
Change	-	-17.88%	18.77%	-2.73%	27.46%	3.63%	-	-
Enterprise Value (EV) ¹	3,266	2,920	2,738	2,172	3,119	3,177	3,211	3,232
Change	-	-10.59%	-6.26%	-20.67%	43.64%	1.84%	1.07%	0.65%
P/E Ratio	-3.35x	-7.21x	-28.4x	-2.64x	7.17x	10.6x	8.3x	8.14x
PBR	0.53x	0.45x	0.57x	0.76x	0.79x	0.83x	0.78x	0.74x
PEG	-	0.1x	0.4x	-0x	-0x	-0.4x	0.3x	3.92x
Capitalization / Revenue	5.99x	5.52x	6.77x	7.26x	7.58x	6.68x	6.27x	6.05x
EV / Revenue	13.5x	13.6x	13.1x	11.5x	13.5x	11.7x	11.1x	10.8x
EV / EBITDA	22.3x	17.5x	16.5x	15.9x	21.6x	17.7x	16.5x	15.7x
EV / EBIT	21.2x	18.3x	16.8x	16.2x	21.6x	18x	16.9x	16.3x
EV / FCF	-22.2x	88x	140x	-	142x	454x	642x	1,077x
FCF Yield	-4.51%	1.14%	0.72%	-	0.7%	0.22%	0.16%	0.09%
Dividend per Share ²	0.04	0.02	0.15	0.1563	0.165	0.1818	0.1933	0.2002
Rate of return	1.22%	0.84%	5.28%	5.59%	5%	5.31%	5.65%	5.85%
EPS ²	-0.98	-0.33	-0.1	-1.06	0.46	0.3236	0.4118	0.4204
Distribution rate	-4.08%	-6.06%	-150%	-14.7%	35.9%	56.2%	46.9%	47.6%
Net sales ¹	241.6	215.2	208.4	189	230.9	271.6	289.1	299.5
EBITDA ¹	146.4	166.4	166	136.9	144.2	179	194.6	205.4
EBIT ¹	154.3	159.4	163	133.8	144.6	176.6	189.6	197.8
Net income ¹	-429.1	-164.2	-51.4	-526.3	232.1	188.7	216.6	223.2
Net Debt ¹	1,819	1,732	1,326	799	1,370	1,364	1,398	1,419
Reference price ²	3.280	2.380	2.840	2.796	3.300	3.420	3.420	3.420
Nbr of stocks (in thousands)	441,130	499,228	496,906	490,939	530,184	530,161	-	-
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	39.92x	15.61x	16.22x	5.22%	58.49B
UNIBAIL-RODAMCO-WESTFIELD SE	8.95x	12.73x	15.78x	5.44%	16.81B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.34x	16.52x	24.18x	5.12%	14.5B
SEGRO PLC	9x	21.09x	23.59x	4.37%	13.63B
KLÉPIERRE	10.27x	13.44x	16.13x	5.4%	12.1B
MERLIN PROPERTIES SOCIMI, S.A.	8.05x	22.56x	30.39x	2.78%	10.92B
FEDERAL REALTY INVESTMENT TRUST	32.66x	11.61x	18.31x	3.61%	10.87B
CAPITALAND ASCENDAS REIT	16.2x	12.39x	19.36x	6.04%	9.84B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.78x	7.32x	12.23x	5.42%	9.27B
Average	19.24x	14.81x	19.58x	4.82%	17.38B
Weighted average by Cap.	24.81x	15.21x	18.64x	4.96%