Valuation Hexcel Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 15:40:26 2026-07-17 EDT			5-day change	1st Jan Change
90.08 ^EUR	+2.39%		+6.23%	+41.86%

07-08	Hexcel Corporation Showcases Advanced Composite Solutions At Farnborough International Airshow	CI
06-29	Hexcel Corporation(NYSE:HXL) added to Russell Small Cap Comp Growth Benchmark	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,346	4,953	6,203	5,079	5,883	7,830	-	-
Change	-	13.99%	25.23%	-18.13%	15.83%	33.1%	-	-
Enterprise Value (EV) ¹	5,041	5,565	6,835	5,654	6,805	8,617	8,570	8,536
Change	-	10.39%	22.82%	-17.27%	20.35%	26.64%	-0.56%	-0.39%
P/E	273x	39.5x	59.5x	39.4x	53.9x	47.2x	31.7x	26.8x
PBR	2.93x	3.19x	3.63x	3.32x	4.47x	5.76x	5.23x	4.9x
PEG	-	0x	-3.5x	1.4x	-3.9x	0.8x	0.6x	1.5x
Capitalization / Revenue	3.28x	3.14x	3.47x	2.67x	3.11x	3.77x	3.37x	3.12x
EV / Revenue	3.81x	3.53x	3.82x	2.97x	3.59x	4.15x	3.68x	3.4x
EV / EBITDA	24.2x	19.2x	20x	15.7x	20.5x	21.6x	17.7x	15.6x
EV / EBIT	72x	34.1x	31.5x	23.9x	32.5x	32.3x	25.7x	21.4x
EV / FCF	40.7x	57.5x	45.9x	27.9x	43.3x	41.2x	32.5x	27.7x
FCF Yield	2.46%	1.74%	2.18%	3.59%	2.31%	2.43%	3.08%	3.61%
Dividend per Share ²	-	0.4	0.5	0.6	0.68	0.7225	0.7969	0.8889
Rate of return	-	0.68%	0.68%	0.96%	0.92%	0.7%	0.77%	0.86%
EPS ²	0.19	1.49	1.24	1.59	1.37	2.201	3.279	3.872
Distribution rate	-	26.8%	40.3%	37.7%	49.6%	32.8%	24.3%	23%
Net sales ¹	1,325	1,578	1,789	1,903	1,894	2,078	2,327	2,511
EBITDA ¹	208	289.5	341.5	360.1	331.7	398.2	485.1	545.6
EBIT ¹	70	163.3	216.7	236.1	209.4	267	333.4	398.4
Net income ¹	16.1	126.3	105.7	132.1	109.4	170.6	252	290.7
Net Debt ¹	695.6	611.5	631.5	575.3	922	787.4	739.5	706.3
Reference price ²	51.80	58.85	73.75	62.70	73.90	103.81	103.81	103.81
Nbr of stocks (in thousands)	83,894	84,171	84,111	81,002	79,606	75,427	-	-
Announcement Date	1/26/22	1/25/23	1/24/24	1/22/25	1/28/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GE AEROSPACE	40.61x	7.51x	31.61x	0.54%	361B
RTX CORPORATION	33.87x	3.07x	18.24x	1.48%	262B
ROLLS-ROYCE HOLDINGS PLC	36.38x	4.9x	22.25x	0.89%	153B
LOCKHEED MARTIN CORPORATION	17.18x	1.68x	11.81x	2.73%	118B
GENERAL DYNAMICS CORPORATION	22.09x	1.86x	15.21x	1.73%	99.59B
NORTHROP GRUMMAN CORPORATION	18.54x	1.87x	13.24x	1.87%	73.67B
BAE SYSTEMS PLC	23.37x	1.72x	12.26x	2.15%	70.05B
L3HARRIS TECHNOLOGIES, INC.	24.5x	2.6x	14.44x	1.74%	52.99B
Average	27.07x	3.15x	17.38x	1.64%	148.78B
Weighted average by Cap.	31.61x	4.24x	21.08x	1.34%