Valuation Masterflex SE Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 06:23:57 2026-06-15 EDT			5-day change	1st Jan Change
14.28 ^EUR	+1.60%		-5.34%	-2.92%

05-07	Masterflex SE Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-06	Masterflex SE Provides Earnings Guidance for the Financial Year 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	136.6	-	-
Change	-	27.55%	1.46%	12.2%	51.39%	0%	-	-
Enterprise Value (EV) ¹	78.05	96.1	93.51	99.17	139.3	135.9	128.5	118.7
Change	-	23.12%	-2.69%	6.05%	40.45%	-2.44%	-5.45%	-7.63%
P/E Ratio	19x	10.2x	10.1x	10.9x	15.6x	14.2x	11x	9.66x
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	1.28x	1.15x	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	6.9x	5.49x	4.52x
EV / EBIT	13.5x	8.43x	7.43x	7.8x	9.98x	9.64x	7.22x	5.89x
EV / FCF	23.3x	22.6x	12.8x	9.77x	13.2x	18.6x	11.7x	9.2x
FCF Yield	4.29%	4.42%	7.82%	10.2%	7.58%	5.37%	8.52%	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%	2.46%	2.82%	3.17%
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	14.20	14.20	14.20
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	33.2x	5.72x	21.27x	0.81%	114B
FANUC CORPORATION	40.34x	6.89x	25.79x	1.52%	40.49B
DOVER CORPORATION	23.98x	3.51x	15.12x	0.98%	29.28B
INGERSOLL RAND INC.	30.7x	3.97x	14.66x	0.12%	28.96B
TECHTRONIC INDUSTRIES COMPANY LIMITED	19.54x	1.61x	11.87x	2.47%	27.72B
XYLEM INC.	24.16x	2.9x	12.64x	1.56%	26.17B
SMC CORPORATION	25.91x	4.21x	15.06x	1.54%	25.82B
ALFA LAVAL AB	24.88x	3.21x	15.29x	1.83%	23.35B
Average	27.84x	4.00x	16.46x	1.35%	39.46B
Weighted average by Cap.	29.87x	4.60x	18.18x	1.2%