Valuation Hexcel Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 15:37:40 2026-09-01 EDT			5-day change	1st Jan Change
79.52 ^EUR	-0.13%		+0.62%	+23.40%

08-04	Deutsche Bank Adjusts Hexcel Price Target to $100 From $94, Maintains Hold Rating	MT
07-31	UBS Adjusts Price Target on Hexcel to $126 From $113, Maintain Buy Rating	MT

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	7,008	-	-
Change	-	13.99%	25.23%	-18.13%	15.83%	19.13%	-	-
Enterprise Value (EV) ¹	5,041	5,565	6,835	5,654	6,805	7,790	7,677	7,635
Change	-	10.39%	22.82%	-17.27%	20.35%	14.48%	-1.45%	-0.55%
P/E	273x	39.5x	59.5x	39.4x	53.9x	40.6x	29.5x	22.9x
PBR	2.93x	3.19x	3.63x	3.32x	4.47x	5.16x	4.66x	4.35x
PEG	-	0x	-3.5x	1.4x	-3.9x	0.6x	0.8x	0.8x
Capitalization / Revenue	3.28x	3.14x	3.47x	2.67x	3.11x	3.34x	3x	2.78x
EV / Revenue	3.81x	3.53x	3.82x	2.97x	3.59x	3.72x	3.28x	3.03x
EV / EBITDA	24.2x	19.2x	20x	15.7x	20.5x	19.2x	16.1x	14x
EV / EBIT	72x	34.1x	31.5x	23.9x	32.5x	28.2x	22.6x	19.1x
EV / FCF	40.7x	57.5x	45.9x	27.9x	43.3x	36.7x	28.5x	25x
FCF Yield	2.46%	1.74%	2.18%	3.59%	2.31%	2.72%	3.51%	4%
Dividend per Share ²	-	0.4	0.5	0.6	0.68	0.7233	0.7971	0.889
Rate of return	-	0.68%	0.68%	0.96%	0.92%	0.78%	0.86%	0.96%
EPS ²	0.19	1.49	1.24	1.59	1.37	2.284	3.139	4.046
Distribution rate	-	26.8%	40.3%	37.7%	49.6%	31.7%	25.4%	22%
Net sales ¹	1,325	1,578	1,789	1,903	1,894	2,095	2,338	2,523
EBITDA ¹	208	289.5	341.5	360.1	331.7	406.4	477.3	544.9
EBIT ¹	70	163.3	216.7	236.1	209.4	276.7	339.9	400.5
Net income ¹	16.1	126.3	105.7	132.1	109.4	175.1	237.6	302.6
Net Debt ¹	695.6	611.5	631.5	575.3	922	782	669.3	626.7
Reference price ²	51.80	58.85	73.75	62.70	73.90	92.67	92.67	92.67
Nbr of stocks (in thousands)	83,894	84,171	84,111	81,002	79,606	75,623	-	-
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	39.46x	7.1x	29.49x	0.54%	348B
RTX CORPORATION	34.45x	3.19x	18.95x	1.38%	280B
ROLLS-ROYCE HOLDINGS PLC	35.84x	5.27x	22.2x	0.95%	172B
LOCKHEED MARTIN CORPORATION	18.42x	1.77x	12.75x	2.5%	130B
GENERAL DYNAMICS CORPORATION	21.85x	1.85x	15.12x	1.7%	100B
BAE SYSTEMS PLC	26.29x	1.88x	13.23x	1.94%	78.43B
NORTHROP GRUMMAN CORPORATION	18.6x	1.94x	13.79x	1.8%	76.67B
RHEINMETALL AG	32.34x	3.58x	15.7x	1.27%	60.21B
Average	28.41x	3.32x	17.65x	1.51%	155.69B
Weighted average by Cap.	31.77x	4.18x	20.56x	1.28%