Valuation HWA AG Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 04:29:38 2026-10-01 EDT			5-day change	1st Jan Change
2.400 ^EUR	+7.14%		-10.42%	-25.40%

05-28	HWA AG Reports Earnings Results for the Full Year Ended December 31, 2025	CI
25-10-23	HWA AG Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	53.63	49.13	47.94	40.15	16.24	33.75
Change	-	-8.38%	-2.44%	-16.25%	-59.55%	107.84%
Enterprise Value (EV) ¹	38.72	72.77	64.4	53.22	29.76	45.16
Change	-	87.92%	-11.5%	-17.36%	-44.08%	51.74%
P/E	-4.71x	82x	27.6x	-95.7x	-1.05x	-3.71x
PBR	2.96x	2.57x	2.04x	1.81x	2.02x	5.3x
PEG	-	-1x	0x	1x	-0x	0.1x
Capitalization / Revenue	0.82x	0.57x	0.51x	0.47x	0.22x	0.37x
EV / Revenue	0.59x	0.85x	0.69x	0.62x	0.41x	0.5x
EV / EBITDA	-5.55x	19.7x	12x	-16.3x	-1.75x	-6.81x
EV / EBIT	-3.87x	90.4x	22x	-9.94x	-1.66x	-6.21x
EV / FCF	19.4x	11.3x	43.8x	-6.05x	130x	-14.6x
FCF Yield	5.17%	8.88%	2.28%	-16.5%	0.77%	-6.83%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-1.9	0.1	0.29	-0.07	-2.14	-0.87
Distribution rate	-	-	-	-	-	-
Net sales ¹	65.57	85.91	93.83	85.83	73.15	90.64
EBITDA ¹	-6.975	3.696	5.359	-3.256	-17	-6.635
EBIT ¹	-10.01	0.805	2.928	-5.355	-17.95	-7.277
Net income ¹	-11.36	0.6205	1.87	-0.4696	-20.96	-9.062
Net Debt ¹	-14.91	23.63	16.46	13.07	13.52	11.4
Reference price ²	8.950	8.200	8.000	6.700	2.240	3.230
Nbr of stocks (in thousands)	5,992	5,992	5,992	5,992	7,250	10,450
Announcement Date	5/20/21	5/16/22	6/27/23	6/24/24	5/19/25	5/29/26

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TESLA, INC.	335.44x	12.96x	94.66x	-.--%	1,401B
TOYOTA MOTOR CORPORATION	9.35x	1.25x	11.27x	3.5%	220B
BYD COMPANY LIMITED	15.42x	0.82x	5.6x	1.6%	103B
FERRARI N.V.	35.13x	8.88x	22.62x	1.1%	75.72B
GENERAL MOTORS COMPANY	7.21x	0.32x	2.6x	0.94%	67.56B
HYUNDAI MOTOR COMPANY	8.27x	1.23x	13.92x	3.17%	59.21B
FORD MOTOR COMPANY	11.73x	0.27x	3.35x	5%	48.09B
PORSCHE AG	23.61x	1.37x	7.66x	2.27%	47.07B
MERCEDES-BENZ GROUP AG	7.63x	0.07x	0.66x	7.62%	42.5B
Average	50.42x	3.02x	18.04x	2.8%	229.29B
Weighted average by Cap.	232.28x	9.39x	67.34x	0.94%