Valuation Imerys Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:08:21 2026-06-12 EDT			5-day change	1st Jan Change
21.84 ^EUR	+2.54%		-0.91%	-7.69%

05-28	Baikowski appoints Mikael Frenkian as Chief Executive Officer
05-12	Imerys S.A. - Shareholder/Analyst Call

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,096	3,073	2,403	2,381	2,021	1,882	-	-
Change	-	-0.75%	-21.8%	-0.91%	-15.13%	-6.85%	-	-
Enterprise Value (EV) ¹	4,547	4,739	3,521	3,656	3,412	3,335	3,425	3,234
Change	-	4.22%	-25.7%	3.84%	-6.67%	-2.26%	2.69%	-5.56%
P/E Ratio	13.1x	13.2x	47.5x	-25.2x	-4.96x	16x	12.2x	9.97x
PBR	0.97x	0.92x	0.77x	0.73x	0.78x	0.71x	0.7x	0.66x
PEG	-	-12.28x	-0.6x	0x	-0x	-0x	0.4x	0.4x
Capitalization / Revenue	0.71x	0.72x	0.63x	0.66x	0.6x	0.55x	0.54x	0.51x
EV / Revenue	1.04x	1.11x	0.93x	1.01x	1.01x	0.98x	0.98x	0.88x
EV / EBITDA	5.98x	6.58x	5.56x	5.42x	6.25x	5.97x	5.89x	5.27x
EV / EBIT	10.1x	10.8x	9.65x	9.28x	13.3x	13.7x	12.5x	10.3x
EV / FCF	22.1x	103x	16.5x	32.1x	30.5x	21.4x	24.2x	17.6x
FCF Yield	4.53%	0.97%	6.04%	3.12%	3.27%	4.67%	4.14%	5.69%
Dividend per Share ²	1.55	3.85	1.35	1.45	0.75	0.7942	0.8261	0.9374
Rate of return	4.24%	10.6%	4.74%	5.14%	3.13%	3.56%	3.7%	4.2%
EPS ²	2.79	2.76	0.6	-1.12	-4.83	1.39	1.822	2.236
Distribution rate	55.6%	139%	225%	-129%	-15.5%	57.1%	45.3%	41.9%
Net sales ¹	4,383	4,282	3,794	3,605	3,384	3,408	3,505	3,686
EBITDA ¹	761	720	633	675	546	558.6	581.2	613.4
EBIT ¹	452	438.8	364.7	394	257.3	243.6	273.5	314.5
Net income ¹	240	237.2	51.3	-95	-408.8	118.7	159.7	190.2
Net Debt ¹	1,451	1,666	1,118	1,275	1,391	1,453	1,542	1,352
Reference price ²	36.54	36.34	28.48	28.20	23.94	22.30	22.30	22.30
Nbr of stocks (in thousands)	84,726	84,553	84,368	84,434	84,414	84,414	-	-
Announcement Date	2/16/22	2/16/23	2/21/24	2/20/25	2/19/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SOUTHERN COPPER CORPORATION	24.9x	9.69x	15.09x	2.22%	158B
FREEPORT-MCMORAN INC.	27.93x	3.59x	8.73x	0.88%	98.34B
CMOC GROUP LIMITED	12.37x	1.61x	6.05x	2.76%	58.75B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	38.05x	-	-	0.38%	26.6B
JX ADVANCED METALS CORPORATION	30.06x	4.21x	16.24x	0.78%	20.56B
JIANGXI COPPER COMPANY LIMITED	8.2x	0.26x	8.05x	5.35%	19.25B
KOREA ZINC COMPANY, LTD.	20.74x	1.16x	10.69x	2.01%	16.16B
BOLIDEN AB	13.3x	1.42x	6.37x	2.61%	16.12B
Average	21.94x	3.13x	10.17x	2.12%	51.77B
Weighted average by Cap.	23.55x	5.46x	11.27x	1.94%