Valuation Kering Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 04:00:55 2026-08-26 EDT			5-day change	1st Jan Change
252.80 ^EUR	+0.20%		-2.90%	-15.87%

08-25	European shares gain on softer US Iran sanctions, falling oil prices	RE
08-20	Europe's STOXX 600 slips on inflation fears	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	87,474	58,122	48,537	29,206	36,903	30,992	-	-
Change	-	-33.56%	-16.49%	-39.83%	26.35%	-16.02%	-	-
Enterprise Value (EV) ¹	92,144	60,428	57,041	39,706	44,942	39,751	39,189	38,515
Change	-	-34.42%	-5.61%	-30.39%	13.19%	-11.55%	-1.41%	-1.72%
P/E	27.7x	16.2x	16.4x	25.8x	510x	47.8x	27.4x	20x
PBR	6.57x	4.15x	3.22x	1.96x	2.51x	2.06x	1.96x	1.83x
PEG	-	1.1x	-1x	-0.4x	-5.4x	0x	0.4x	0.5x
Capitalization / Revenue	4.96x	2.86x	2.48x	1.7x	2.51x	2.1x	1.98x	1.85x
EV / Revenue	5.22x	2.97x	2.92x	2.31x	3.06x	2.69x	2.5x	2.29x
EV / EBITDA	14.2x	8.33x	8.68x	8.51x	12.2x	10.4x	9.24x	8.01x
EV / EBIT	18.4x	10.8x	12x	15.5x	27.6x	21.1x	16.6x	13.3x
EV / FCF	23.4x	18.8x	28.8x	28.4x	19.5x	20.8x	22.6x	20.4x
FCF Yield	4.28%	5.31%	3.48%	3.53%	5.12%	4.81%	4.42%	4.9%
Dividend per Share ²	12	14	14	6	3	3.399	4.964	6.59
Rate of return	1.7%	2.94%	3.51%	2.52%	1%	1.34%	1.96%	2.61%
EPS ²	25.49	29.31	24.37	9.24	0.59	5.282	9.23	12.66
Distribution rate	47.1%	47.8%	57.4%	64.9%	508%	64.3%	53.8%	52.1%
Net sales ¹	17,645	20,351	19,566	17,194	14,675	14,763	15,684	16,795
EBITDA ¹	6,470	7,255	6,569	4,667	3,675	3,839	4,241	4,807
EBIT ¹	5,017	5,589	4,746	2,554	1,631	1,885	2,365	2,889
Net income ¹	3,176	3,614	2,983	1,133	72	644.2	1,151	1,543
Net Debt ¹	4,670	2,306	8,504	10,500	8,039	8,759	8,197	7,524
Reference price ²	706.90	475.50	399.00	238.25	301.00	252.75	252.75	252.75
Nbr of stocks (in thousands)	123,744	122,233	121,646	122,587	122,601	122,618	-	-
Announcement Date	2/17/22	2/15/23	2/8/24	2/11/25	2/10/26	-	-	-

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	26.76x	4.13x	14.61x	3.32%	212B
FAST RETAILING CO., LTD.	43.39x	5.36x	22.18x	0.86%	140B
ROSS STORES, INC.	28.46x	2.87x	18.47x	0.74%	77.37B
KERING	46.32x	2.64x	10.17x	1.38%	35.37B
HENNES & MAURITZ AB	23.77x	1.57x	8.88x	3.97%	31.1B
TAPESTRY, INC.	16.41x	3.18x	12.21x	1.44%	25.94B
NEXT PLC	19.31x	2.67x	11.97x	1.85%	24.33B
BURLINGTON STORES, INC.	27.16x	1.59x	13.43x	-.--%	19.61B
LPP SA	14.57x	1.74x	7.39x	4.44%	10.44B
Average	27.35x	2.86x	13.26x	2%	63.97B
Weighted average by Cap.	31.08x	3.80x	15.99x	2.05%