Valuation Kerry Group plc Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 08:33:46 2026-09-02 EDT			5-day change	1st Jan Change
84.32 ^EUR	+0.33%		-1.65%	+8.14%

09-01	UBS cuts Standard Life; JPMorgan raises Reckitt	AN
08-12	Shore cuts Tesco; Davy lowers Greggs	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	20,028	14,909	13,827	15,786	12,566	13,270	-	-
Change	-	-25.56%	-7.26%	14.16%	-20.4%	5.61%	-	-
Enterprise Value (EV) ¹	22,152	17,127	15,432	17,712	14,810	15,256	14,871	14,424
Change	-	-22.69%	-9.9%	14.77%	-16.38%	3.01%	-2.53%	-3%
P/E	26.4x	24.7x	19.2x	22x	19.5x	18.7x	16.4x	14.4x
PBR	3.57x	2.4x	2.12x	2.39x	2.11x	2.16x	2.01x	1.87x
PEG	-	-1.2x	1x	6.39x	-3.37x	1.5x	1.2x	1.1x
Capitalization / Revenue	2.72x	1.7x	1.72x	1.98x	1.86x	1.94x	1.85x	1.77x
EV / Revenue	3.01x	1.95x	1.92x	2.22x	2.19x	2.23x	2.08x	1.93x
EV / EBITDA	20.6x	14.1x	13.2x	14.2x	12.3x	12.1x	11x	9.89x
EV / EBIT	27.9x	18.8x	17.8x	19.1x	16.5x	16x	14.3x	12.7x
EV / FCF	61.9x	26.7x	20.4x	25.9x	30x	21.6x	18.1x	16.5x
FCF Yield	1.61%	3.74%	4.9%	3.86%	3.33%	4.64%	5.52%	6.07%
Dividend per Share ²	0.952	1.048	1.154	1.271	1.4	1.524	1.689	1.862
Rate of return	0.84%	1.24%	1.47%	1.36%	1.79%	1.82%	2.02%	2.23%
EPS ²	4.296	3.413	4.097	4.238	3.993	4.478	5.102	5.796
Distribution rate	22.2%	30.7%	28.2%	30%	35.1%	34%	33.1%	32.1%
Net sales ¹	7,351	8,772	8,020	7,981	6,758	6,829	7,156	7,480
EBITDA ¹	1,077	1,216	1,165	1,251	1,208	1,259	1,355	1,459
EBIT ¹	794.7	911.8	866	928.2	899.1	950.9	1,039	1,139
Net income ¹	763	606.4	728.3	734.4	658.8	726.1	805	897.7
Net Debt ¹	2,124	2,217	1,604	1,926	2,244	1,986	1,601	1,154
Reference price ²	113.25	84.24	78.66	93.25	78.00	83.60	83.60	83.60
Nbr of stocks (in thousands)	176,845	176,985	175,788	169,284	161,097	158,734	-	-
Announcement Date	2/16/22	2/16/23	2/15/24	2/18/25	2/17/26	-	-	-

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.($)
NESTLÉ S.A.	20.67x	2.82x	14.05x	4%	249B
MONDELEZ INTERNATIONAL, INC.	19.61x	2.47x	14.73x	3.34%	78.63B
DANONE	17.15x	1.78x	10.08x	3.65%	48.13B
ARCHER-DANIELS-MIDLAND COMPANY	15.66x	0.56x	10.17x	2.47%	40.75B
THE HERSHEY COMPANY	21.31x	3.23x	13.12x	3.28%	35.36B
AJINOMOTO CO., INC.	36.62x	3.17x	18.24x	1%	31.82B
KRAFT HEINZ	-25.41x	1.93x	9.62x	6.19%	30.68B
NESTLÉ INDIA LIMITED	66.86x	10.26x	42.56x	1.14%	29.33B
Average	21.56x	3.28x	16.57x	3.13%	67.95B
Weighted average by Cap.	20.70x	2.91x	14.98x	3.5%