Valuation Kerry Group plc Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 02:00:12 2026-08-13 EDT			5-day change	1st Jan Change
83.68 ^EUR	+2.17%		-0.67%	+5.88%

08-12	Shore cuts Tesco; Davy lowers Greggs	AN
08-04	AlphaValue/Baader Europe Upgrades Kerry Group to Buy, Lifts PT	MT

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	13,127	-	-
Change	-	-25.56%	-7.26%	14.16%	-20.4%	4.47%	-	-
Enterprise Value (EV) ¹	22,152	17,127	15,432	17,712	14,810	15,114	14,759	14,356
Change	-	-22.69%	-9.9%	14.77%	-16.38%	2.06%	-2.35%	-2.73%
P/E	26.4x	24.7x	19.2x	22x	19.5x	18.5x	16.2x	14.3x
PBR	3.57x	2.4x	2.12x	2.39x	2.11x	2.14x	1.99x	1.85x
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	1.92x	1.83x	1.75x
EV / Revenue	3.01x	1.95x	1.92x	2.22x	2.19x	2.21x	2.06x	1.92x
EV / EBITDA	20.6x	14.1x	13.2x	14.2x	12.3x	11.9x	10.9x	9.82x
EV / EBIT	27.9x	18.8x	17.8x	19.1x	16.5x	15.9x	14.2x	12.6x
EV / FCF	61.9x	26.7x	20.4x	25.9x	30x	21.7x	18.6x	17x
FCF Yield	1.61%	3.74%	4.9%	3.86%	3.33%	4.6%	5.39%	5.87%
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%	1.84%	2.04%	2.25%
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	6,831	7,161	7,484
EBITDA ¹	1,077	1,216	1,165	1,251	1,208	1,267	1,360	1,462
EBIT ¹	794.7	911.8	866	928.2	899.1	951.3	1,039	1,139
Net income ¹	763	606.4	728.3	734.4	658.8	726.1	804.9	897.7
Net Debt ¹	2,124	2,217	1,604	1,926	2,244	1,987	1,632	1,229
Reference price ²	113.25	84.24	78.66	93.25	78.00	82.70	82.70	82.70
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.	20.54x	2.83x	14.13x	3.97%	251B
MONDELEZ INTERNATIONAL, INC.	19.81x	2.49x	14.83x	3.31%	79.36B
DANONE	17.99x	1.84x	10.44x	3.51%	49.76B
ARCHER-DANIELS-MIDLAND COMPANY	14.76x	0.55x	9.89x	2.6%	38.43B
THE HERSHEY COMPANY	22.3x	3.37x	13.64x	3.13%	37.02B
AJINOMOTO CO., INC.	37.89x	3.23x	18.82x	0.93%	32.7B
NESTLÉ INDIA LIMITED	69.49x	10.66x	44.22x	1.1%	30.3B
KRAFT HEINZ	98.86x	1.87x	9.31x	6.53%	29.09B
Average	37.71x	3.36x	16.91x	3.14%	68.4B
Weighted average by Cap.	27.83x	2.98x	15.25x	3.47%