Valuation INDITEX Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 06:32:49 2026-09-18 EDT			5-day change	1st Jan Change
52.26 ^EUR	-0.83%		-4.18%	-7.11%

09-18	The IBEX 35 loses steam despite a breather in oil and bonds	RE
09-17	The IBEX 35 rises on the back of an unsurprising Fed and relative calm in bonds	RE

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	83,293	89,057	123,620	164,209	171,311	161,171	-	-
Change	-	6.92%	38.81%	32.83%	4.32%	-5.92%	-	-
Enterprise Value (EV) ¹	73,934	78,987	112,214	152,714	160,353	155,706	154,606	152,969
Change	-	6.83%	42.07%	36.09%	5%	-2.9%	-0.71%	-1.06%
P/E	25.7x	21.6x	23x	28x	27.5x	23.9x	21.9x	20.2x
PBR	5.29x	5.24x	6.63x	8.34x	8.4x	7.59x	7.07x	6.79x
PEG	-	0.8x	0.8x	3.12x	4.47x	2.9x	2.37x	2.37x
Capitalization / Revenue	3.01x	2.73x	3.44x	4.25x	4.3x	3.75x	3.49x	3.26x
EV / Revenue	2.67x	2.43x	3.12x	3.95x	4.02x	3.63x	3.35x	3.1x
EV / EBITDA	10.3x	9.13x	11.4x	14.2x	14.2x	12.9x	11.8x	10.9x
EV / EBIT	17.3x	14.3x	16.5x	20.2x	20.1x	18x	16.4x	15x
EV / FCF	13.1x	21.7x	16.5x	23.1x	34.2x	25.6x	22.2x	20.1x
FCF Yield	7.61%	4.61%	6.06%	4.33%	2.92%	3.91%	4.51%	4.97%
Dividend per Share ²	0.93	1.2	1.54	1.68	1.75	1.931	2.096	2.275
Rate of return	3.48%	4.19%	3.88%	3.19%	3.18%	3.73%	4.05%	4.4%
EPS ²	1.042	1.327	1.729	1.884	2	2.165	2.365	2.566
Distribution rate	89.3%	90.4%	89.1%	89.2%	87.5%	89.2%	88.7%	88.7%
Net sales ¹	27,716	32,569	35,947	38,632	39,864	42,930	46,150	49,407
EBITDA ¹	7,183	8,649	9,850	10,728	11,267	12,050	13,053	14,059
EBIT ¹	4,282	5,520	6,809	7,554	7,997	8,667	9,446	10,225
Net income ¹	3,243	4,130	5,381	5,866	6,220	6,735	7,358	7,978
Net Debt ¹	-9,359	-10,070	-11,406	-11,495	-10,958	-5,465	-6,565	-8,201
Reference price ²	26.74	28.62	39.71	52.72	55.00	51.74	51.74	51.74
Nbr of stocks (in thousands)	3,114,926	3,111,719	3,113,070	3,114,746	3,114,746	3,115,009	-	-
Announcement Date	3/16/22	3/15/23	3/13/24	3/12/25	3/10/26	-	-	-

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.($)
INDITEX	23.9x	3.63x	12.92x	3.73%	185B
FAST RETAILING CO., LTD.	40.54x	4.98x	20.62x	0.92%	132B
ROSS STORES, INC.	26.27x	2.67x	17.18x	0.79%	72.39B
KERING	45.49x	2.54x	9.7x	1.46%	32.76B
HENNES & MAURITZ AB	20.65x	1.41x	7.98x	4.51%	26.3B
TAPESTRY, INC.	14.53x	2.84x	10.9x	1.62%	22.93B
NEXT PLC	17.38x	2.44x	10.92x	2.14%	21.7B
BURLINGTON STORES, INC.	20.65x	1.23x	10.48x	-.--%	14.89B
LPP SA	15.41x	1.96x	8.22x	4.56%	11.8B
Average	24.98x	2.63x	12.10x	2.19%	57.77B
Weighted average by Cap.	28.69x	3.47x	14.67x	2.26%