Valuation Mastercard, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 12:22:44 2026-07-03 EDT			5-day change	1st Jan Change
472.40 ^EUR	+0.47%		+7.02%	-4.11%

07-04	Trump Accounts to debut as US kicks off 250th Independence Day celebrations	RE
07-03	ZEN.COM Launches Mastercard Click to Pay Across its Platform to Enable Tokenised One-Click Checkout for Online Purchases	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	353,053	334,328	399,971	483,302	512,648	476,596	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	-7.03%	-	-
Enterprise Value (EV) ¹	359,060	340,943	406,472	492,756	520,750	484,029	481,509	475,790
Change	-	-5.05%	19.22%	21.23%	5.68%	-7.05%	-0.52%	-1.19%
P/E	41x	34x	36.1x	37.9x	34.6x	27.9x	23.8x	20.6x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	46.2x	29.9x	20.1x
PEG	-	2x	2.3x	2.2x	1.8x	1.6x	1.4x	1.3x
Capitalization / Revenue	18.7x	15x	15.9x	17.2x	15.6x	12.9x	11.4x	10.2x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	13.1x	11.5x	10.2x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	20.7x	18.2x	16x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	21.8x	19.2x	16.9x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	27.7x	23.6x	20.8x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	3.62%	4.23%	4.81%
Dividend per Share ²	1.81	2.04	2.37	2.74	3.04	3.538	3.971	4.439
Rate of return	0.5%	0.59%	0.56%	0.52%	0.53%	0.66%	0.74%	0.82%
EPS ²	8.76	10.22	11.83	13.89	16.52	19.33	22.67	26.18
Distribution rate	20.7%	20%	20%	19.7%	18.4%	18.3%	17.5%	17%
Net sales ¹	18,884	22,237	25,098	28,167	32,791	37,087	41,733	46,796
EBITDA ¹	10,984	13,401	15,346	17,349	20,544	23,401	26,434	29,725
EBIT ¹	10,258	12,651	14,547	16,452	19,401	22,157	25,043	28,201
Net income ¹	8,687	9,930	11,195	12,874	14,968	17,100	19,522	21,912
Net Debt ¹	6,007	6,615	6,501	9,454	8,102	7,433	4,913	-806
Reference price ²	359.32	347.73	426.51	526.57	570.88	539.39	539.39	539.39
Nbr of stocks (in thousands)	982,557	961,460	937,776	917,831	897,996	883,584	-	-
Announcement Date	1/27/22	1/26/23	1/31/24	1/30/25	1/29/26	-	-	-

¹USD in Million²USD

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.($)
TOPSEC TECHNOLOGIES GROUP INC.	61.5x	-	-	-	984M
NHN KCP CORP.	9.33x	0.03x	0.69x	2.09%	320M
NICE INFORMATION & TELECOMMUNICATION, INC.	5.63x	-0.03x	-0.37x	4.01%	172M
KGINICIS CO.,LTD	4.46x	0.32x	3.28x	6.13%	166M
ACER CYBER SECURITY INC.	14.44x	1.35x	8.84x	5.64%	158M
Average	19.07x	0.42x	3.11x	4.47%	360.12M
Weighted average by Cap.	37.48x	0.33x	2.57x	4%