Valuation INDITEX Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 10:39:02 2026-08-21 EDT			5-day change	1st Jan Change
58.22 ^EUR	+1.08%		+0.28%	+3.48%

08-21	Shein Valuation Slumps as Hong Kong IPO Delayed
08-21	The IBEX 35 rises, but is set for a weekly decline as geopolitics and oil weigh	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	181,341	-	-
Change	-	6.92%	38.81%	32.83%	4.32%	5.85%	-	-
Enterprise Value (EV) ¹	73,934	78,987	112,214	152,714	160,353	176,144	175,711	175,153
Change	-	6.83%	42.07%	36.09%	5%	9.85%	-0.25%	-0.32%
P/E	25.7x	21.6x	23x	28x	27.5x	26.7x	24.5x	22.5x
PBR	5.29x	5.24x	6.63x	8.34x	8.4x	8.42x	7.84x	7.56x
PEG	-	0.8x	0.8x	3.12x	4.47x	3.01x	2.63x	2.58x
Capitalization / Revenue	3.01x	2.73x	3.44x	4.25x	4.3x	4.25x	3.96x	3.7x
EV / Revenue	2.67x	2.43x	3.12x	3.95x	4.02x	4.13x	3.83x	3.57x
EV / EBITDA	10.3x	9.13x	11.4x	14.2x	14.2x	14.6x	13.5x	12.5x
EV / EBIT	17.3x	14.3x	16.5x	20.2x	20.1x	20.3x	18.5x	17x
EV / FCF	13.1x	21.7x	16.5x	23.1x	34.2x	28.4x	25x	22.6x
FCF Yield	7.61%	4.61%	6.06%	4.33%	2.92%	3.52%	4.01%	4.43%
Dividend per Share ²	0.93	1.2	1.54	1.68	1.75	1.937	2.105	2.278
Rate of return	3.48%	4.19%	3.88%	3.19%	3.18%	3.33%	3.62%	3.91%
EPS ²	1.042	1.327	1.729	1.884	2	2.178	2.38	2.588
Distribution rate	89.3%	90.4%	89.1%	89.2%	87.5%	89%	88.4%	88%
Net sales ¹	27,716	32,569	35,947	38,632	39,864	42,682	45,833	48,999
EBITDA ¹	7,183	8,649	9,850	10,728	11,267	12,073	13,058	14,048
EBIT ¹	4,282	5,520	6,809	7,554	7,997	8,698	9,481	10,282
Net income ¹	3,243	4,130	5,381	5,866	6,220	6,785	7,423	8,080
Net Debt ¹	-9,359	-10,070	-11,406	-11,495	-10,958	-5,196	-5,629	-6,187
Reference price ²	26.74	28.62	39.71	52.72	55.00	58.22	58.22	58.22
Nbr of stocks (in thousands)	3,114,926	3,111,719	3,113,070	3,114,746	3,114,746	3,114,746	-	-
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	26.74x	4.13x	14.59x	3.33%	212B
FAST RETAILING CO., LTD.	43.9x	5.44x	22.53x	0.85%	142B
ROSS STORES, INC.	28.28x	2.84x	18.41x	0.75%	76.68B
KERING	47.65x	2.7x	10.4x	1.34%	36.4B
HENNES & MAURITZ AB	23.49x	1.56x	8.8x	4.01%	30.78B
TAPESTRY, INC.	16.41x	3.19x	12.21x	1.43%	25.95B
NEXT PLC	18.88x	2.62x	11.72x	1.89%	23.78B
BURLINGTON STORES, INC.	28.12x	1.65x	13.89x	-.--%	20.31B
LPP SA	14.64x	1.75x	7.42x	4.42%	10.47B
Average	27.57x	2.87x	13.33x	2%	64.22B
Weighted average by Cap.	31.34x	3.82x	16.09x	2.05%