Valuation Masterflex SE Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 11:20:01 2026-07-03 EDT			5-day change	1st Jan Change
14.50 ^EUR	+0.35%		+0.35%	+5.84%

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	139.9	-	-
Change	-	27.55%	1.46%	12.2%	51.39%	2.46%	-	-
Enterprise Value (EV) ¹	78.05	96.1	93.51	99.17	139.3	139.2	131.8	122
Change	-	23.12%	-2.69%	6.05%	40.45%	-0.02%	-5.31%	-7.43%
P/E	19x	10.2x	10.1x	10.9x	15.6x	14.6x	11.3x	9.9x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	4.09x	3.02x	2.68x	1.48x	0.4x	0.7x
Capitalization / Revenue	0.79x	0.79x	0.8x	0.92x	1.33x	1.31x	1.18x	1.09x
EV / Revenue	0.99x	0.96x	0.92x	1.01x	1.36x	1.3x	1.11x	0.95x
EV / EBITDA	7.32x	5.85x	5.23x	5.46x	7.14x	7.07x	5.63x	4.65x
EV / EBIT	13.5x	8.43x	7.43x	7.8x	9.98x	9.88x	7.41x	6.06x
EV / FCF	23.3x	22.6x	12.8x	9.77x	13.2x	19.1x	12x	9.46x
FCF Yield	4.29%	4.42%	7.82%	10.2%	7.58%	5.24%	8.31%	10.6%
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%	2.41%	2.75%	3.09%
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	14.55	14.55	14.55
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	35.38x	6.07x	22.6x	0.76%	121B
FANUC CORPORATION	34.89x	6.54x	22.43x	1.73%	43.04B
INGERSOLL RAND INC.	33.36x	4.3x	15.88x	0.11%	31.54B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.17x	1.75x	12.91x	2.3%	30B
SMC CORPORATION	26.32x	4.17x	13.99x	1.41%	29.67B
DOVER CORPORATION	23.63x	3.45x	14.88x	1%	28.78B
XYLEM INC.	25.92x	3.11x	13.54x	1.45%	28.08B
INNIO N.V.	113.27x	7.7x	40.51x	-	27.71B
ALFA LAVAL AB	27.36x	3.53x	16.82x	1.66%	25.23B
Average	37.92x	4.51x	19.28x	1.3%	40.61B
Weighted average by Cap.	36.95x	4.98x	20.16x	1.16%