Valuation Masterflex SE Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 11:20:01 2026-07-24 EDT			5-day change	1st Jan Change
14.00 ^EUR	-1.06%		-1.41%	+2.19%

07-08	J. F. Müller & Sohn AG acquired an additional 6.61% stake in Masterflex SE from Andreas Bastin and Mark Becks for ?9 million.	CI
05-07	Masterflex SE Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	62.13	79.26	80.41	90.22	136.6	136.1	-	-
Change	-	27.55%	1.46%	12.2%	51.39%	-0.35%	-	-
Enterprise Value (EV) ¹	78.05	96.1	93.51	99.17	139.3	135.4	128	118.2
Change	-	23.12%	-2.69%	6.05%	40.45%	-2.79%	-5.47%	-7.66%
P/E	19x	10.2x	10.1x	10.9x	15.6x	14.2x	11x	9.63x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	4.09x	3.02x	2.68x	1.44x	0.4x	0.7x
Capitalization / Revenue	0.79x	0.79x	0.8x	0.92x	1.33x	1.27x	1.14x	1.06x
EV / Revenue	0.99x	0.96x	0.92x	1.01x	1.36x	1.27x	1.08x	0.92x
EV / EBITDA	7.32x	5.85x	5.23x	5.46x	7.14x	6.87x	5.47x	4.5x
EV / EBIT	13.5x	8.43x	7.43x	7.8x	9.98x	9.6x	7.19x	5.87x
EV / FCF	23.3x	22.6x	12.8x	9.77x	13.2x	18.5x	11.7x	9.16x
FCF Yield	4.29%	4.42%	7.82%	10.2%	7.58%	5.39%	8.55%	10.9%
Dividend per Share ²	0.12	0.2	0.25	0.27	0.3	0.35	0.4	0.45
Rate of return	1.86%	2.43%	2.99%	2.88%	2.11%	2.47%	2.83%	3.18%
EPS ²	0.34	0.81	0.83	0.86	0.91	1	1.29	1.47
Distribution rate	35.3%	24.7%	30.1%	31.4%	33%	35%	31%	30.6%
Net sales ¹	79.07	100.3	101.1	98.07	102.6	106.8	119	128.8
EBITDA ¹	10.67	16.44	17.87	18.16	19.51	19.7	23.4	26.25
EBIT ¹	5.764	11.4	12.58	12.71	13.96	14.1	17.8	20.15
Net income ¹	3.282	7.777	7.993	8.23	8.713	9.7	12.5	14.2
Net Debt ¹	15.92	16.84	13.1	8.95	2.7	-0.7	-8.1	-17.9
Reference price ²	6.46	8.24	8.36	9.38	14.20	14.15	14.15	14.15
Nbr of stocks (in thousands)	9,618	9,618	9,618	9,618	9,618	9,618	-	-
Announcement Date	3/31/22	3/31/23	3/26/24	3/28/25	3/31/26	-	-	-

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.($)
PARKER-HANNIFIN CORPORATION	36.27x	6.22x	23.09x	0.74%	125B
FANUC CORPORATION	30.96x	5.71x	19.76x	1.95%	37.76B
INGERSOLL RAND INC.	35.24x	4.49x	16.59x	0.1%	33.03B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21x	1.73x	12.73x	2.32%	29.86B
SMC CORPORATION	24.5x	3.83x	12.87x	1.49%	27.26B
DOVER CORPORATION	22.31x	3.24x	13.97x	1.05%	27.23B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	104.79x	36.24x	84.96x	0.36%	24.64B
ALFA LAVAL AB	26.83x	3.36x	16.49x	1.67%	24.49B
JIANGSU HENGLI HYDRAULIC CO.,LTD	42.26x	9.94x	31.35x	0.88%	21.15B
Average	38.24x	8.31x	25.76x	1.17%	38.88B
Weighted average by Cap.	36.82x	7.34x	24.12x	1.07%