Valuation Krones AG Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 05:21:01 2026-08-05 EDT			5-day change	1st Jan Change
116.20 ^EUR	+1.04%		-2.02%	-14.05%

08-03	KRONES AG : Receives a Buy rating from Jefferies	ZD
07-30	KRONES AG : Deutsche Bank reaffirms its Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,030	3,317	3,532	3,791	4,290	3,671	-	-
Change	-	9.49%	6.48%	7.33%	13.17%	-14.43%	-	-
Enterprise Value (EV) ¹	2,652	2,795	3,285	3,528	3,929	3,130	2,982	2,827
Change	-	5.43%	17.51%	7.41%	11.37%	-20.33%	-4.72%	-5.22%
P/E	21.5x	17.7x	15.7x	13.7x	14.4x	11.4x	10.4x	9.43x
PBR	2.18x	2.08x	2.06x	1.97x	2.02x	1.56x	1.41x	1.27x
PEG	-	0.5x	0.8x	0.6x	1.86x	1.51x	1.05x	0.9x
Capitalization / Revenue	0.83x	0.79x	0.75x	0.72x	0.76x	0.63x	0.6x	0.57x
EV / Revenue	0.73x	0.66x	0.7x	0.67x	0.69x	0.54x	0.49x	0.44x
EV / EBITDA	8.48x	7.49x	7.18x	6.57x	6.52x	4.96x	4.39x	3.85x
EV / EBIT	15.5x	12.1x	11.3x	9.57x	9.42x	7.16x	6.24x	5.37x
EV / FCF	13.2x	7.75x	-131x	13x	15x	15.5x	11.8x	10.5x
FCF Yield	7.57%	12.9%	-0.76%	7.68%	6.65%	6.46%	8.5%	9.48%
Dividend per Share ²	1.4	1.75	2.2	2.6	2.8	3.115	3.365	3.689
Rate of return	1.46%	1.67%	1.97%	2.17%	2.06%	2.68%	2.9%	3.17%
EPS ²	4.47	5.92	7.11	8.77	9.45	10.16	11.17	12.33
Distribution rate	31.3%	29.6%	30.9%	29.6%	29.6%	30.6%	30.1%	29.9%
Net sales ¹	3,634	4,209	4,721	5,294	5,664	5,786	6,090	6,440
EBITDA ¹	312.6	373.3	457.3	537.1	602.3	631.4	679.4	733.9
EBIT ¹	170.9	230.4	291	368.6	417.1	437.5	478.3	526.8
Net income ¹	141.4	187	224.5	276.9	298.7	322.4	354.7	392.6
Net Debt ¹	-378.3	-521.9	-247.2	-263	-361.1	-540.8	-688.6	-844.2
Reference price ²	95.90	105.00	111.80	120.00	135.80	116.20	116.20	116.20
Nbr of stocks (in thousands)	31,593	31,593	31,593	31,593	31,593	31,593	-	-
Announcement Date	3/21/22	3/24/23	3/23/24	3/19/25	3/20/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IHI CORPORATION	16.99x	1.8x	10.56x	0.83%	19.38B
NORDSON CORPORATION	30.43x	6.32x	19.69x	1.09%	17.25B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	22.61x	2.89x	17.56x	1.44%	8.33B
ENPRO INC.	54.64x	5.74x	22.71x	-	7.03B
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	46.49x	5.28x	31.25x	0.38%	6.43B
VALMET OYJ	15.2x	1.17x	8.82x	4.79%	5.72B
FUJI CORPORATION	19.56x	2.86x	10.69x	2.16%	4.54B
HAITIAN INTERNATIONAL HOLDINGS LIMITED	7.88x	1.26x	5.19x	4.57%	4.14B
KADANT INC.	33.28x	3.56x	16.33x	-	3.95B
Average	27.45x	3.43x	15.87x	2.18%	8.53B
Weighted average by Cap.	26.90x	3.66x	16.10x	1.6%