Valuation MBB SE Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:00:20 2026-07-03 EDT			5-day change	1st Jan Change
175.20 ^EUR	+0.34%		+1.98%	-14.33%

05-12	MBB shares slump despite profit surge at subsidiary Vorwerk	DP
05-12	Lower material costs bolster Friedrich Vorwerk - MBB benefits	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	817.5	536.7	539.1	543.1	1,117	941.3	-	-
Change	-	-34.34%	0.43%	0.75%	105.73%	-15.75%	-	-
Enterprise Value (EV) ¹	484.2	91.54	63.76	-10.78	353.5	316.8	271.4	237.3
Change	-	-81.1%	-30.34%	-116.91%	3,378.34%	-10.38%	-14.32%	-12.56%
P/E	-70.3x	41.9x	44.9x	14.4x	21.7x	21.3x	18x	15.2x
PBR	1.39x	1.01x	0.97x	0.97x	1.67x	0.99x	0.92x	0.88x
PEG	-	-0x	-10.93x	0x	0.6x	-1.8x	1x	0.8x
Capitalization / Revenue	1.2x	0.6x	0.56x	0.51x	0.95x	0.78x	0.72x	0.67x
EV / Revenue	0.71x	0.1x	0.07x	-0.01x	0.3x	0.26x	0.21x	0.17x
EV / EBITDA	8.66x	1.04x	0.82x	-0.07x	1.62x	1.57x	1.23x	1.07x
EV / EBIT	25.5x	2.05x	1.88x	-0.11x	2.15x	2.12x	1.62x	1.39x
EV / FCF	16.4x	-10.2x	0.82x	-0.08x	2.06x	3.65x	3.12x	2.73x
FCF Yield	6.1%	-9.76%	123%	-1,277%	48.5%	27.4%	32.1%	36.7%
Dividend per Share ²	0.99	0.99	1.01	1.11	1.21	1.573	1.94	2.305
Rate of return	0.72%	1.08%	1.07%	1.11%	0.59%	0.88%	1.08%	1.29%
EPS ²	-1.96	2.19	2.1	6.93	9.51	8.4	9.98	11.8
Distribution rate	-50.5%	45.2%	48.1%	16%	12.7%	18.7%	19.4%	19.5%
Net sales ¹	680.3	896.5	954.6	1,068	1,170	1,213	1,312	1,402
EBITDA ¹	55.9	87.98	78.19	145.7	217.8	201.5	220.4	221.2
EBIT ¹	19	44.57	33.92	99.04	164.5	149.1	167.3	170.2
Net income ¹	-11.57	11.76	12.15	37.66	50.78	45.55	54.15	64.1
Net Debt ¹	-333.3	-445.2	-475.3	-553.9	-763.8	-624.5	-669.9	-704
Reference price ²	137.80	91.80	94.30	99.90	206.50	179.20	179.20	179.20
Nbr of stocks (in thousands)	5,932	5,847	5,716	5,436	5,411	5,253	-	-
Announcement Date	3/31/22	3/30/23	3/26/24	3/31/25	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.($)
QUANTA SERVICES, INC.	69.02x	2.98x	29.09x	0.07%	100B
VINCI	14x	1.12x	6.13x	4.19%	76.97B
COMFORT SYSTEMS USA, INC.	40.36x	5.01x	27.82x	0.17%	61.2B
LARSEN & TOUBRO LIMITED	26.9x	2.04x	19.8x	1.16%	58.67B
FERROVIAL N.V.	58.87x	4.87x	31.27x	1.47%	49.27B
HOCHTIEF AG	35.58x	0.84x	14.15x	1.79%	41.93B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	29.63x	0.57x	9.03x	2.05%	37.3B
EMCOR GROUP, INC.	26.53x	1.72x	16.57x	0.18%	34.43B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.55x	0.29x	6.21x	6.24%	27.01B
Average	33.94x	2.16x	17.79x	1.92%	54.12B
Weighted average by Cap.	38.15x	2.41x	19.43x	1.66%