Valuation INDITEX Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 06:52:24 2026-07-03 EDT			After hours 15:59:57
56.62 ^EUR	+0.46%		57.18	+0.99%

03:22am	The IBEX 35 Hits a Ceiling, Eyes Another Week of Gains	RE
07-02	H&M expands the executive management team, hires IT chief from Inditex - Di	FW

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	178,163	-	-
Change	-	6.92%	38.81%	32.83%	4.32%	4%	-	-
Enterprise Value (EV) ¹	73,934	78,987	112,214	152,714	160,353	172,967	172,534	171,976
Change	-	6.83%	42.07%	36.09%	5%	7.87%	-0.25%	-0.32%
P/E	25.7x	21.6x	23x	28x	27.5x	26x	23.8x	21.9x
PBR	5.29x	5.24x	6.63x	8.34x	8.4x	8.2x	7.63x	7.37x
PEG	-	0.8x	0.8x	3.12x	4.47x	2.93x	2.59x	2.47x
Capitalization / Revenue	3.01x	2.73x	3.44x	4.25x	4.3x	4.17x	3.89x	3.64x
EV / Revenue	2.67x	2.43x	3.12x	3.95x	4.02x	4.05x	3.77x	3.51x
EV / EBITDA	10.3x	9.13x	11.4x	14.2x	14.2x	14.3x	13.2x	12.2x
EV / EBIT	17.3x	14.3x	16.5x	20.2x	20.1x	19.9x	18.2x	16.7x
EV / FCF	13.1x	21.7x	16.5x	23.1x	34.2x	27.9x	24.5x	22.2x
FCF Yield	7.61%	4.61%	6.06%	4.33%	2.92%	3.58%	4.08%	4.51%
Dividend per Share ²	0.93	1.2	1.54	1.68	1.75	1.938	2.104	2.278
Rate of return	3.48%	4.19%	3.88%	3.19%	3.18%	3.42%	3.71%	4.02%
EPS ²	1.042	1.327	1.729	1.884	2	2.177	2.377	2.588
Distribution rate	89.3%	90.4%	89.1%	89.2%	87.5%	89%	88.5%	88%
Net sales ¹	27,716	32,569	35,947	38,632	39,864	42,680	45,793	48,982
EBITDA ¹	7,183	8,649	9,850	10,728	11,267	12,071	13,048	14,048
EBIT ¹	4,282	5,520	6,809	7,554	7,997	8,698	9,472	10,283
Net income ¹	3,243	4,130	5,381	5,866	6,220	6,785	7,415	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	56.68	56.68	56.68
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.	50.77x	6.19x	25.84x	0.74%	157B
ROSS STORES, INC.	27.38x	2.59x	17.35x	0.84%	68.46B
KERING	43.75x	2.71x	10.56x	1.4%	35.44B
TAPESTRY, INC.	21.18x	3.82x	15.29x	1.11%	29.14B
HENNES & MAURITZ AB	21.22x	1.43x	8.1x	4.39%	27.59B
NEXT PLC	18.49x	2.56x	11.32x	1.94%	22.37B
BURLINGTON STORES, INC.	27.05x	1.58x	13.37x	-.--%	19.48B
LPP SA	13.2x	1.61x	6.75x	4.92%	9.2B
THE GAP, INC.	7.2x	0.37x	3.48x	3.56%	6.93B
Average	25.58x	2.54x	12.45x	2.1%	41.73B
Weighted average by Cap.	36.50x	4.00x	18.34x	1.31%