Valuation Kraken Robotics Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 10:10:39 2026-07-09 EDT			5-day change	1st Jan Change
3.810 ^EUR	-4.27%		-5.58%	-3.54%

07-03	Kraken Robotics Inc. Closes Amendments to Its Existing Credit Facility to Create New Committed, Secured, Non-Revolving Term Credit Facility in the Amount of $125 Million	CI
07-03	Kraken Robotics Inc. Revises Consolidated Earnings Guidance for the Year 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	75.45	114.7	134.2	722.4	1,962	1,925	-	-
Change	-	52.04%	17.01%	438.21%	171.61%	-1.9%	-	-
Enterprise Value (EV) ¹	75.45	114.7	150.4	722.4	1,962	1,920	1,853	1,778
Change	-	52.04%	31.14%	380.24%	171.61%	-2.15%	-3.5%	-4.02%
P/E	-18.8x	-28.5x	21.7x	30.6x	640x	75.9x	36.4x	26.6x
PBR	-	-	-	5.93x	-	-	-	-
PEG	-	-	-0x	0x	-7.2x	0x	0x	0.7x
Capitalization / Revenue	2.94x	2.8x	1.93x	7.91x	19.2x	6.24x	3.4x	2.79x
EV / Revenue	2.94x	2.8x	2.16x	7.91x	19.2x	6.22x	3.27x	2.57x
EV / EBITDA	35.1x	21.7x	10.7x	34.9x	78.6x	27.4x	13.3x	9.85x
EV / EBIT	-37.4x	-74.8x	30.8x	52.3x	229x	55.4x	21.6x	15.4x
EV / FCF	-4.57x	-	173x	-43.2x	-68.1x	62.6x	28.6x	22.1x
FCF Yield	-21.9%	-	0.58%	-2.32%	-1.47%	1.6%	3.5%	4.52%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.02	-0.02	0.03	0.09	0.01	0.0825	0.172	0.235
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	25.63	40.91	69.58	91.29	102.2	308.5	566	690.5
EBITDA ¹	2.148	5.292	14.09	20.71	24.96	70.16	139.5	180.4
EBIT ¹	-2.015	-1.533	4.887	13.82	8.555	34.63	85.64	115.3
Net income ¹	-3.537	-4.243	5.546	20.09	2.86	27.62	68.02	88.83
Net Debt ¹	-	-	16.2	-	-	-4.93	-72.09	-146.6
Reference price ²	0.375	0.570	0.650	2.750	6.400	6.260	6.260	6.260
Nbr of stocks (in thousands)	201,193	201,243	206,493	262,688	306,571	307,465	-	-
Announcement Date	4/28/22	4/28/23	4/18/24	4/28/25	4/16/26	-	-	-

¹CAD in Million²CAD

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.($)
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	33.47x	6.62x	26.48x	0.2%	36.69B
PARSONS CORPORATION	25.57x	0.97x	9.85x	-.--%	6.06B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.21x	-0.02x	-0.17x	3.81%	3B
DATA PATTERNS (INDIA) LIMITED	92.93x	25.04x	67.99x	0.19%	2.51B
EXAIL TECHNOLOGIES	94.14x	4.4x	19.34x	-.--%	2.42B
DRONESHIELD LIMITED	65.89x	5.78x	33.57x	-	1.48B
INVISIO AB	28.86x	4.4x	17.92x	1.54%	1.02B
Average	49.87x	6.74x	25.00x	0.96%	7.6B
Weighted average by Cap.	37.52x	6.31x	24.75x	0.4%