Valuation JM AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:02:42 2026-06-26 EDT			5-day change	1st Jan Change
11.60 ^EUR	+2.20%		+13.50%	-8.01%

06-24	JM Acquires Swedish Residential Property for SEK180 Million	MT
06-24	JM acquires development rights in Malmö for SEK 180m	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	8,476	-	-
Change	-	-59.53%	0.86%	-5.97%	-16.54%	-5.67%	-	-
Enterprise Value (EV) ¹	32,454	17,997	25,817	21,998	19,189	21,318	23,122	25,448
Change	-	-44.55%	43.45%	-14.79%	-12.77%	11.1%	8.46%	10.06%
P/E	15.8x	7.35x	26.5x	43.6x	144x	24.7x	13.4x	9.6x
PBR	3.37x	1.27x	1.37x	1.32x	1.13x	1.03x	0.98x	0.91x
PEG	-	-0.76x	-0.4x	-1x	-1.9x	0x	0.2x	0.2x
Capitalization / Revenue	1.92x	0.69x	0.83x	0.86x	0.9x	0.72x	0.65x	0.57x
EV / Revenue	2.22x	1.1x	1.86x	1.76x	1.92x	1.81x	1.76x	1.73x
EV / EBITDA	13.9x	8.9x	17.1x	31.8x	58.9x	35.8x	24x	19.9x
EV / EBIT	14.6x	8.72x	35.3x	41.4x	64.6x	37x	24.1x	20x
EV / FCF	-33.2x	-	24.5x	6.47x	385x	53.6x	126x	50.3x
FCF Yield	-3.01%	-	4.09%	15.5%	0.26%	1.87%	0.79%	1.99%
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%	3.61%	5.33%
EPS ²	25.9	23.4	6.7	3.83	0.97	5.328	9.822	13.69
Distribution rate	52.1%	59.8%	44.8%	84.9%	206%	49.3%	48.4%	51.1%
Net sales ¹	14,608	16,385	13,851	12,507	9,981	11,747	13,125	14,748
EBITDA ¹	2,329	2,021	1,510	692	326	595.5	965.3	1,280
EBIT ¹	2,216	2,064	732	531	297	576.7	958.3	1,272
Net income ¹	1,798	1,575	433	246	63	356	636.3	884.9
Net Debt ¹	4,403	6,645	14,367	11,232	10,203	12,842	14,646	16,972
Reference price ²	408.60	172.10	177.50	166.90	139.30	131.40	131.40	131.40
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	15.73x	1.48x	11.42x	1.08%	47.16B
PULTEGROUP, INC.	13.73x	-	-	0.73%	26.21B
DAIWA HOUSE INDUSTRY CO., LTD.	10.56x	0.9x	8.36x	3.98%	16.95B
TOLL BROTHERS, INC.	12.87x	1.56x	9.28x	0.62%	15.34B
SEKISUI HOUSE, LTD.	9.81x	0.82x	8.81x	4.34%	13.39B
TAYLOR MORRISON HOME CORPORATION	13.67x	-	-	-.--%	6.71B
SEKISUI CHEMICAL CO., LTD.	13.28x	0.81x	6.51x	3.18%	6.44B
BARRATT REDROW PLC	11.53x	0.59x	5.87x	4.87%	5.37B
SUMITOMO FORESTRY CO., LTD.	9.33x	0.76x	10.62x	3.64%	5.22B
Average	12.28x	0.99x	8.69x	2.49%	15.87B
Weighted average by Cap.	13.29x	1.21x	9.73x	1.9%