Valuation Lindt Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 02:10:10 2026-07-30 EDT			5-day change	1st Jan Change
10.00 ^EUR	0.00%		+3.09%	-17.36%

07-24	Swiss stocks - Factors to watch on July 24	RE
07-23	BofA Forecasts H2 Volume Inflection for Lindt & Sprüngli; Price Objective, Estimates Updated	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	29,923	21,980	23,697	23,214	26,775	21,737	-	-
Change	-	-26.54%	7.81%	-2.04%	15.34%	-18.82%	-	-
Enterprise Value (EV) ¹	30,217	22,552	24,640	23,863	27,872	22,743	22,661	22,595
Change	-	-25.37%	9.26%	-3.15%	16.8%	-18.4%	-0.36%	-0.29%
P/E	60.5x	39.8x	35.7x	34.5x	37.1x	30.1x	28x	25.9x
PBR	5.6x	5.09x	5.63x	4.79x	5.44x	4.4x	4.21x	4.02x
PEG	-	2.2x	1.8x	25.55x	4.5x	11.68x	3.61x	3.36x
Capitalization / Revenue	6.53x	4.42x	4.56x	4.25x	4.53x	3.6x	3.44x	3.25x
EV / Revenue	6.59x	4.54x	4.74x	4.36x	4.71x	3.77x	3.59x	3.38x
EV / EBITDA	32.8x	22.2x	22.5x	20.2x	21.9x	17.4x	16.3x	15.2x
EV / EBIT	46.9x	30.3x	30.3x	27x	28.7x	22.7x	21.1x	19.6x
EV / FCF	51.6x	42.9x	51.6x	27.4x	148x	26.9x	29.2x	27.8x
FCF Yield	1.94%	2.33%	1.94%	3.65%	0.67%	3.72%	3.43%	3.59%
Dividend per Share ²	1,200	1,300	1,400	1,500	1,800	1,876	2,002	2,115
Rate of return	0.98%	1.37%	1.37%	1.5%	1.55%	1.94%	2.07%	2.18%
EPS ²	2,019	2,387	2,859	2,898	3,137	3,218	3,467	3,734
Distribution rate	59.4%	54.5%	49%	51.8%	57.4%	58.3%	57.8%	56.6%
Net sales ¹	4,586	4,970	5,201	5,468	5,916	6,034	6,312	6,681
EBITDA ¹	921.5	1,018	1,094	1,182	1,271	1,310	1,394	1,489
EBIT ¹	644.9	744.6	813.1	884.2	971	1,001	1,073	1,151
Net income ¹	490.5	569.7	671.4	672.3	727.2	747.2	802.1	861.5
Net Debt ¹	294.7	571.3	943.3	649.4	1,096	1,006	923.6	858.4
Reference price ²	122,200.00	95,000.00	102,000.00	100,000.00	116,400.00	96,900.00	96,900.00	96,900.00
Nbr of stocks (in thousands)	241	232	233	231	230	229.2	-	-
Announcement Date	3/8/22	3/7/23	3/5/24	3/4/25	3/10/26	-	-	-

¹CHF in Million²CHF

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.($)
BARRY CALLEBAUT AG	32.82x	0.71x	10.62x	2.55%	7.68B
CLOETTA AB	21.23x	1.96x	12.53x	2.6%	1.71B
MORINAGA&CO., LTD.	14.33x	0.93x	6.79x	2.46%	1.43B
GUAN CHONG	10.08x	-	-	3.12%	804M
DELFI LIMITED	12.63x	0.71x	6.16x	4.37%	411M
Average	18.22x	1.08x	9.02x	3.02%	2.41B
Weighted average by Cap.	26.77x	0.93x	10.26x	2.65%