Valuation Legrand Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:03:29 2026-07-03 EDT			5-day change	1st Jan Change
141.45 ^EUR	-2.14%		-3.45%	+11.64%

07-03	Europe moves in scattered fashion after the prior day's jump
07-03	Europe broadly cautious with Wall Street closed

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	27,448	19,952	24,667	24,652	33,297	37,471	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	12.54%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	42,117	41,981	41,296
Change	-	-25.7%	19.76%	3.69%	35.66%	12.25%	-0.32%	-1.63%
P/E	30.6x	20.1x	21.9x	21.3x	27x	26.1x	23.5x	21.4x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.59x	4.17x	3.76x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.6x	2.1x	2.28x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.47x	3.18x	2.95x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.9x	3.57x	3.25x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	16.4x	14.9x	13.6x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	18.8x	17.1x	15.4x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	26.9x	24.6x	22.2x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.71%	4.06%	4.51%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.713	2.983	3.248
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	1.89%	2.08%	2.27%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.493	6.113	6.685
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.4%	48.8%	48.6%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	10,797	11,775	12,692
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,563	2,816	3,028
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,235	2,460	2,676
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,454	1,620	1,793
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,646	4,510	3,825
Reference price ²	102.90	74.82	94.10	94.04	127.25	143.35	143.35	143.35
Nbr of stocks (in thousands)	266,749	266,669	262,133	262,145	261,662	261,395	-	-
Announcement Date	2/10/22	2/9/23	2/15/24	2/13/25	2/12/26	-	-	-

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.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.24x	2.51x	11.05x	2.8%	265B
SIEMENS AG	26.13x	3.05x	16.53x	2.03%	244B
SCHNEIDER ELECTRIC SE	29.75x	3.83x	17.65x	1.67%	177B
DELTA ELECTRONICS, INC.	48.29x	6.45x	27.81x	0.9%	160B
EATON CORPORATION PLC	34.47x	5.31x	22.62x	1.08%	155B
DELTA ELECTRONICS (THAILAND)	101.54x	14.19x	73.55x	0.29%	117B
VERTIV HOLDINGS CO.	51.57x	8.26x	33.6x	0.08%	115B
EMERSON ELECTRIC CO.	28.54x	4.69x	16.39x	1.59%	77.88B
FUJIKURA LTD.	37.37x	5.87x	24.98x	1.07%	55.24B
Average	41.77x	6.02x	27.13x	1.28%	151.99B
Weighted average by Cap.	37.81x	5.30x	24.29x	1.52%