Valuation JM AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:03:31 2026-07-22 EDT			5-day change	1st Jan Change
10.81 ^EUR	-0.55%		+0.28%	-14.27%

07-20	JM CEO Mikael Åslund increases his shareholding	FW
07-16	Employee representative at JM increases her shareholding	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	28,051	11,352	11,450	10,766	8,986	7,941	-	-
Change	-	-59.53%	0.86%	-5.97%	-16.54%	-11.63%	-	-
Enterprise Value (EV) ¹	32,454	17,997	25,817	21,998	19,189	20,694	22,799	25,375
Change	-	-44.55%	43.45%	-14.79%	-12.77%	7.85%	10.17%	11.3%
P/E	15.8x	7.35x	26.5x	43.6x	144x	28.9x	14.1x	9.44x
PBR	3.37x	1.27x	1.37x	1.32x	1.13x	0.98x	0.93x	0.86x
PEG	-	-0.76x	-0.4x	-1x	-1.9x	0x	0x	0.2x
Capitalization / Revenue	1.92x	0.69x	0.83x	0.86x	0.9x	0.68x	0.61x	0.53x
EV / Revenue	2.22x	1.1x	1.86x	1.76x	1.92x	1.78x	1.74x	1.7x
EV / EBITDA	13.9x	8.9x	17.1x	31.8x	58.9x	37.5x	26x	20.6x
EV / EBIT	14.6x	8.72x	35.3x	41.4x	64.6x	38.8x	26.2x	20.7x
EV / FCF	-33.2x	-	24.5x	6.47x	385x	65.7x	218x	53.6x
FCF Yield	-3.01%	-	4.09%	15.5%	0.26%	1.52%	0.46%	1.87%
Dividend per Share ²	13.5	14	3	3.25	2	2.625	4.75	7
Rate of return	3.3%	8.13%	1.69%	1.95%	1.44%	2.13%	3.86%	5.69%
EPS ²	25.9	23.4	6.7	3.83	0.97	4.253	8.742	13.04
Distribution rate	52.1%	59.8%	44.8%	84.9%	206%	61.7%	54.3%	53.7%
Net sales ¹	14,608	16,385	13,851	12,507	9,981	11,607	13,077	14,929
EBITDA ¹	2,329	2,021	1,510	692	326	552	878.2	1,232
EBIT ¹	2,216	2,064	732	531	297	533.2	871.4	1,224
Net income ¹	1,798	1,575	433	246	63	278	617	907.7
Net Debt ¹	4,403	6,645	14,367	11,232	10,203	12,754	14,858	17,434
Reference price ²	408.60	172.10	177.50	166.90	139.30	123.10	123.10	123.10
Nbr of stocks (in thousands)	68,652	65,961	64,505	64,505	64,505	64,505	-	-
Announcement Date	2/2/22	2/1/23	1/30/24	1/31/25	1/30/26	-	-	-

¹SEK in Million²SEK

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.($)
DR HORTON	13.69x	1.29x	10x	1.25%	40.7B
PULTEGROUP, INC.	12.4x	-	-	0.81%	23.67B
DAIWA HOUSE INDUSTRY CO., LTD.	10.93x	0.92x	8.68x	3.81%	17.63B
SEKISUI HOUSE, LTD.	10.48x	0.85x	9.26x	4.09%	14.12B
TOLL BROTHERS, INC.	11.53x	1.41x	8.39x	0.7%	13.76B
TAYLOR MORRISON HOME CORPORATION	13.8x	-	-	-.--%	6.67B
SEKISUI CHEMICAL CO., LTD.	13.62x	0.83x	6.66x	3.1%	6.55B
BARRATT REDROW PLC	12.57x	0.55x	5.63x	3.95%	5.36B
SUMITOMO FORESTRY CO., LTD.	9.15x	0.76x	10.95x	3.7%	5.09B
Average	12.02x	0.95x	8.51x	2.38%	14.84B
Weighted average by Cap.	12.32x	1.09x	9.07x	1.98%