Valuation IDEX Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:51:44 2026-06-12 EDT			5-day change	1st Jan Change
186.00 ^EUR	-0.11%		-0.16%	+22.29%

06-02	IDEX has High Quality Portfolio Balance, 'Reasonable' Near-Term Expectations, Oppenheimer Says	MT
06-02	Oppenheimer Adjusts Price Target on IDEX to $250 From $242, Maintains Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,968	17,221	16,419	15,848	13,319	16,172	-	-
Change	-	-4.16%	-4.66%	-3.48%	-15.96%	21.42%	-	-
Enterprise Value (EV) ¹	18,303	18,259	17,210	17,188	14,560	17,337	17,065	16,920
Change	-	-0.24%	-5.74%	-0.13%	-15.29%	19.08%	-1.57%	-0.85%
P/E Ratio	40.2x	29.6x	27.7x	31.5x	27.8x	31x	27.9x	24.5x
PBR	6.44x	5.67x	4.65x	4.19x	3.3x	3.95x	3.61x	3.3x
PEG	-	1x	15.25x	-2x	-8.03x	3.1x	2.5x	1.8x
Capitalization / Revenue	6.5x	5.41x	5.02x	4.85x	3.85x	4.45x	4.26x	4x
EV / Revenue	6.62x	5.74x	5.26x	5.26x	4.21x	4.77x	4.49x	4.19x
EV / EBITDA	23.9x	20.7x	19.1x	19.7x	15.7x	17.8x	16.5x	15.1x
EV / EBIT	27.7x	23.9x	23.2x	25x	20.2x	22.9x	20.9x	18.7x
EV / FCF	37.2x	37.3x	27.5x	28.5x	23.6x	29.4x	24.2x	21.9x
FCF Yield	2.69%	2.68%	3.64%	3.51%	4.24%	3.41%	4.14%	4.56%
Dividend per Share ²	2.16	2.4	2.56	2.76	-	2.94	3.114	3.308
Rate of return	0.91%	1.05%	1.18%	1.32%	-	1.35%	1.43%	1.51%
EPS ²	5.88	7.71	7.85	6.64	6.41	7.057	7.841	8.917
Distribution rate	36.7%	31.1%	32.6%	41.6%	-	41.7%	39.7%	37.1%
Net sales ¹	2,765	3,182	3,274	3,269	3,458	3,631	3,800	4,039
EBITDA ¹	765.4	884.2	899.6	874.3	925.9	974.5	1,033	1,123
EBIT ¹	661.4	763.3	743.4	686.5	719.7	757.5	817.1	902.5
Net income ¹	449.4	586.9	596.1	505	483.2	524.3	573.1	655.8
Net Debt ¹	334.9	1,038	791.4	1,339	1,241	1,166	893.1	748.5
Reference price ²	236.32	228.33	217.11	209.29	177.94	218.49	218.49	218.49
Nbr of stocks (in thousands)	76,031	75,421	75,626	75,723	74,849	74,015	-	-
Announcement Date	2/1/22	1/31/23	2/6/24	2/4/25	2/4/26	-	-	-

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.($)
GRACO INC.	23.64x	4.93x	15.38x	1.57%	12.38B
FLOWSERVE CORPORATION	20.14x	2.26x	12.67x	1.13%	9.98B
FRANKLIN ELECTRIC CO., INC.	22.82x	2.07x	13.29x	1.13%	4.58B
INTERPUMP GROUP S.P.A.	16.68x	1.79x	8.1x	1.02%	4.26B
HAYWARD HOLDINGS, INC.	19.92x	3.07x	11.39x	-.--%	3.17B
THE GORMAN-RUPP COMPANY	32.37x	3.39x	17.3x	-	2.23B
KSB SE & CO. KGAA	9.09x	0.35x	2.98x	3.63%	1.69B
KSB LIMITED	41.57x	-	-	0.67%	1.53B
Average	23.28x	2.55x	11.59x	1.31%	4.98B
Weighted average by Cap.	22.19x	3.10x	12.85x	1.26%