Valuation Humana Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 15:55:02 2026-09-18 EDT			5-day change	1st Jan Change
334.00 ^EUR	+0.60%		-4.57%	+53.14%

09-17	CVS Health's Aetna to streamline cancer treatment approvals	RE
09-11	BofA Adjusts Price Target on Humana to $510 From $500	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	59,622	64,843	56,361	30,550	30,806	46,377	-	-
Change	-	8.76%	-13.08%	-45.8%	0.84%	50.55%	-	-
Enterprise Value (EV) ¹	68,722	70,908	63,323	40,050	38,975	53,884	52,788	50,711
Change	-	3.18%	-10.7%	-36.75%	-2.68%	38.25%	-2.03%	-3.93%
P/E	20.5x	23.2x	22.9x	25.4x	26x	53.9x	23.8x	15.4x
PBR	3.73x	4.18x	3.44x	1.87x	1.75x	2.64x	2.34x	2.03x
PEG	-	-8.91x	-2.43x	-0.5x	-18.53x	-2x	0x	0.3x
Capitalization / Revenue	0.72x	0.7x	0.53x	0.26x	0.24x	0.28x	0.28x	0.26x
EV / Revenue	0.83x	0.76x	0.6x	0.34x	0.3x	0.33x	0.31x	0.28x
EV / EBITDA	16.1x	13.8x	11.1x	9.97x	9.45x	19x	13x	9.12x
EV / EBIT	27.6x	16.1x	12.7x	11.3x	14.4x	24.9x	16.3x	10.4x
EV / FCF	72.6x	20.5x	21.3x	16.8x	104x	18.7x	16.3x	11.9x
FCF Yield	1.38%	4.89%	4.7%	5.97%	0.96%	5.36%	6.14%	8.39%
Dividend per Share ²	2.725	3.15	3.54	3.54	3.54	3.684	3.793	3.823
Rate of return	0.59%	0.62%	0.77%	1.4%	1.38%	0.95%	0.98%	0.99%
EPS ²	22.67	22.08	20	9.98	9.84	7.161	16.24	25.03
Distribution rate	12%	14.3%	17.7%	35.5%	36%	51.4%	23.4%	15.3%
Net sales ¹	83,064	92,870	106,374	117,761	129,664	162,768	168,537	179,850
EBITDA ¹	4,278	5,122	5,711	4,016	4,124	2,834	4,054	5,560
EBIT ¹	2,488	4,413	4,999	3,543	2,704	2,160	3,235	4,868
Net income ¹	2,933	2,806	2,489	1,207	1,188	885.9	2,017	3,012
Net Debt ¹	9,100	6,065	6,962	9,500	8,169	7,506	6,410	4,334
Reference price ²	463.86	512.19	457.81	253.71	256.13	386.22	386.22	386.22
Nbr of stocks (in thousands)	128,534	126,600	123,111	120,411	120,273	120,080	-	-
Announcement Date	2/2/22	2/1/23	1/25/24	2/11/25	2/11/26	-	-	-

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.($)
UNITEDHEALTH GROUP INC.	20.44x	0.86x	13.02x	2.44%	338B
ELEVANCE HEALTH, INC.	19.83x	0.57x	10.78x	1.68%	89.12B
CIGNA	11.03x	0.33x	7.11x	2.24%	72.74B
HUMANA INC.	53.93x	0.33x	19.01x	0.95%	46.38B
CENTENE CORPORATION	16.97x	0.14x	9.57x	-.--%	32.16B
MOLINA HEALTHCARE, INC.	68.16x	0.21x	12.94x	-.--%	10.46B
CLOVER HEALTH INVESTMENTS, CORP.	78.99x	0.78x	28.84x	-.--%	2.37B
PROGYNY, INC.	21.09x	1.39x	8.07x	-.--%	2.08B
ALIGNMENT HEALTHCARE, INC.	46.09x	0.25x	8.4x	-.--%	1.73B
Average	37.39x	0.54x	13.08x	0.81%	66.15B
Weighted average by Cap.	22.77x	0.66x	12.28x	1.99%