Valuation INDITEX Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 07:59:14 2026-07-24 EDT			5-day change	1st Jan Change
53.92 ^EUR	-1.03%		+0.52%	-4.16%

07-23	The IBEX 35 hits the brakes amid geopolitical tensions as it awaits the ECB	RE
07-22	BofA Upbeat on Inditex Amid Long-term Growth Opportunities; Price Objective Up	MT

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	169,629	-	-
Change	-	6.92%	38.81%	32.83%	4.32%	-0.98%	-	-
Enterprise Value (EV) ¹	73,934	78,987	112,214	152,714	160,353	164,433	164,000	163,442
Change	-	6.83%	42.07%	36.09%	5%	2.54%	-0.26%	-0.34%
P/E	25.7x	21.6x	23x	28x	27.5x	25x	22.9x	21x
PBR	5.29x	5.24x	6.63x	8.34x	8.4x	7.88x	7.33x	7.07x
PEG	-	0.8x	0.8x	3.12x	4.47x	2.82x	2.46x	2.41x
Capitalization / Revenue	3.01x	2.73x	3.44x	4.25x	4.3x	3.97x	3.7x	3.46x
EV / Revenue	2.67x	2.43x	3.12x	3.95x	4.02x	3.85x	3.58x	3.34x
EV / EBITDA	10.3x	9.13x	11.4x	14.2x	14.2x	13.6x	12.6x	11.6x
EV / EBIT	17.3x	14.3x	16.5x	20.2x	20.1x	18.9x	17.3x	15.9x
EV / FCF	13.1x	21.7x	16.5x	23.1x	34.2x	26.5x	23.3x	21.1x
FCF Yield	7.61%	4.61%	6.06%	4.33%	2.92%	3.77%	4.29%	4.75%
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%	3.56%	3.87%	4.18%
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	54.46	54.46	54.46
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.($)
FAST RETAILING CO., LTD.	46.31x	5.68x	23.68x	0.8%	143B
ROSS STORES, INC.	30.64x	2.92x	19.53x	0.75%	76.63B
KERING	42.59x	2.63x	10.34x	1.46%	33.83B
TAPESTRY, INC.	20.93x	3.78x	15.1x	1.12%	28.81B
HENNES & MAURITZ AB	21.14x	1.42x	8.04x	4.45%	27.01B
NEXT PLC	18.62x	2.57x	11.46x	1.93%	22.52B
BURLINGTON STORES, INC.	30.23x	1.76x	14.87x	-.--%	21.77B
LPP SA	14.31x	1.69x	7.28x	4.52%	9.88B
THE GAP, INC.	7.11x	0.36x	3.43x	3.61%	6.84B
Average	25.76x	2.53x	12.64x	2.07%	41.13B
Weighted average by Cap.	34.70x	3.75x	17.72x	1.32%