Valuation Matrix Service Company Deutsche Boerse AG
Stocks
MX2
US5768531056
Construction & Engineering
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.30 EUR | +3.00% |
|
+2.02% | +3.06% |
Company Valuation: Matrix Service Company
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 278.5 | 135.6 | 159.3 | 271.2 | 373 | 335.1 | - | - |
| Change | - | -51.33% | 17.52% | 70.22% | 37.56% | -10.17% | - | - |
| Enterprise Value (EV) 1 | 194.6 | 83.19 | 114.5 | 130.6 | 123.4 | 87.87 | 100.7 | 46.31 |
| Change | - | -57.26% | 37.63% | 14.03% | -5.5% | -28.78% | 14.58% | -54.01% |
| P/E | -8.9x | -2.12x | -3.04x | -10.9x | -12.7x | 340x | 17.1x | 15.1x |
| PBR | 0.98x | 0.6x | 0.85x | 1.65x | 2.61x | 2.19x | 1.76x | 1.65x |
| PEG | - | -0x | 0.2x | 0.2x | -0.8x | -3x | 0x | 1.1x |
| Capitalization / Revenue | 0.41x | 0.19x | 0.2x | 0.37x | 0.48x | 0.38x | 0.35x | 0.34x |
| EV / Revenue | 0.29x | 0.12x | 0.14x | 0.18x | 0.16x | 0.1x | 0.11x | 0.05x |
| EV / EBITDA | -10.2x | -1.55x | -4.82x | -5.64x | -4.92x | 6.91x | 3.61x | 1.24x |
| EV / EBIT | -5.26x | -1.21x | -3.06x | -3.82x | -3.52x | 30.9x | 5.88x | 1.84x |
| EV / FCF | -26.6x | -1.45x | 92.5x | 1.99x | 1.12x | 24.8x | 135x | 1.13x |
| FCF Yield | -3.76% | -69.2% | 1.08% | 50.2% | 89% | 4.03% | 0.74% | 88.8% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.18 | -2.39 | -1.94 | -0.91 | -1.06 | 0.035 | 0.695 | 0.79 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 673.4 | 707.8 | 795 | 728.2 | 769.3 | 876.1 | 948.1 | 998.2 |
| EBITDA 1 | -19.13 | -53.64 | -23.74 | -23.13 | -25.06 | 12.71 | 27.9 | 37.45 |
| EBIT 1 | -36.99 | -68.9 | -37.43 | -34.15 | -35.07 | 2.839 | 17.11 | 25.19 |
| Net income 1 | -31.22 | -63.9 | -52.36 | -24.98 | -29.46 | 0.9435 | 20.07 | 22.87 |
| Net Debt 1 | -83.88 | -52.37 | -44.81 | -140.6 | -249.6 | -247.2 | -234.4 | -288.8 |
| Reference price 2 | 10.50 | 5.06 | 5.89 | 9.93 | 13.51 | 11.91 | 11.91 | 11.91 |
| Nbr of stocks (in thousands) | 26,524 | 26,791 | 27,047 | 27,309 | 27,610 | 28,134 | - | - |
| Announcement Date | 9/13/21 | 10/7/22 | 9/11/23 | 9/9/24 | 9/9/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 58.64x | 2.67x | 25.57x | 0.07% | 101B | |
| 13.79x | 1.15x | 6.32x | 4.24% | 80.3B | |
| 34.96x | 4.4x | 23.9x | 0.19% | 59.54B | |
| 26.83x | 2.07x | 20.36x | 1.13% | 58.47B | |
| 54.46x | 4.65x | 29.24x | 1.52% | 47.82B | |
| 31.55x | 0.77x | 12.82x | 1.96% | 39.35B | |
| 24.94x | 1.71x | 15.74x | 0.19% | 36.03B | |
| 25.6x | 0.52x | 8.23x | 2.31% | 34.92B | |
| 4.43x | 0.29x | 5.47x | 6.31% | 27.68B | |
| Average | 30.58x | 2.03x | 16.40x | 1.99% | 53.9B | |
| Weighted average by Cap. | 33.89x | 2.24x | 17.75x | 1.72% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MTRX Stock
- MX2 Stock
- Valuation Matrix Service Company
Select your edition
All financial news and data tailored to specific country editions
