|
Market Closed -
Deutsche Boerse AG
02:01:35 2026-10-09 EDT
|
5-day change | 1st Jan Change | ||
| 39.54 EUR | -1.45% |
|
-3.84% | +69.70% |
| 09-22 | French and Benelux stocks-Factors to watch on September 22 | RE |
| 08-03 | Middle East hopes lift Europe into the green |  |
Company Valuation: Mersen
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 766.3 | 778 | 851.6 | 501.8 | 580.7 | 999.9 | - | - |
| Change | - | 1.52% | 9.47% | -41.08% | 15.72% | 72.19% | - | - |
| Enterprise Value (EV) 1 | 1,012 | 1,074 | 1,064 | 872.1 | 963.2 | 1,408 | 1,373 | 1,329 |
| Change | - | 6.12% | -0.91% | -18.05% | 10.44% | 46.19% | -2.49% | -3.19% |
| P/E | 14.3x | 11.8x | 10.3x | 8.69x | 41.8x | 15.2x | 12.3x | 10.4x |
| PBR | 1.28x | 1.19x | 1.08x | 0.61x | 0.74x | 1.22x | 1.14x | 1.06x |
| PEG | - | 0.5x | 1.57x | -0.3x | -0.6x | 0x | 0.5x | 0.6x |
| Capitalization / Revenue | 0.83x | 0.7x | 0.7x | 0.4x | 0.49x | 0.81x | 0.75x | 0.69x |
| EV / Revenue | 1.1x | 0.96x | 0.88x | 0.7x | 0.81x | 1.14x | 1.03x | 0.92x |
| EV / EBITDA | 6.8x | 5.76x | 5.25x | 4.24x | 5.06x | 6.98x | 6.01x | 5.22x |
| EV / EBIT | 10.9x | 8.83x | 7.75x | 6.65x | 8.83x | 12.1x | 10.1x | 8.55x |
| EV / FCF | 42x | 129x | 355x | -84.7x | 161x | 42.4x | 21.4x | 17.1x |
| FCF Yield | 2.38% | 0.77% | 0.28% | -1.18% | 0.62% | 2.36% | 4.66% | 5.83% |
| Dividend per Share 2 | 1 | 1.25 | 1.25 | 0.9 | 0.9 | 0.94 | 1.144 | 1.364 |
| Rate of return | 2.71% | 3.31% | 3.55% | 4.37% | 3.77% | 2.28% | 2.78% | 3.32% |
| EPS 2 | 2.58 | 3.21 | 3.42 | 2.37 | 0.57 | 2.705 | 3.339 | 3.968 |
| Distribution rate | 38.8% | 38.9% | 36.5% | 38% | 158% | 34.7% | 34.3% | 34.4% |
| Net sales 1 | 922.8 | 1,115 | 1,211 | 1,244 | 1,186 | 1,236 | 1,329 | 1,440 |
| EBITDA 1 | 148.8 | 186.4 | 202.7 | 205.5 | 190.4 | 201.8 | 228.5 | 254.7 |
| EBIT 1 | 92.6 | 121.6 | 137.3 | 131.1 | 109.1 | 116 | 136.2 | 155.4 |
| Net income 1 | 54.4 | 67.7 | 81.6 | 59 | 14.1 | 64.25 | 77.62 | 92.25 |
| Net Debt 1 | 245.7 | 296 | 212.5 | 370.3 | 382.5 | 408.2 | 373.2 | 329.4 |
| Reference price 2 | 36.90 | 37.75 | 35.20 | 20.60 | 23.85 | 41.14 | 41.14 | 41.14 |
| Nbr of stocks (in thousands) | 20,768 | 20,608 | 24,194 | 24,360 | 24,347 | 24,304 | - | - |
| Announcement Date | 3/16/22 | 3/14/23 | 3/12/24 | 3/13/25 | 3/31/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.38x | 2.91x | 15.89x | 2.12% | 227B | |
| 13.92x | 1.71x | 7.73x | 3.67% | 201B | |
| 37.79x | 5.56x | 23.44x | 1.04% | 165B | |
| 48.11x | 6.44x | 28.85x | 1.03% | 160B | |
| 27.29x | 3.56x | 16.32x | 1.79% | 165B | |
| 31.06x | 4.47x | 21.88x | 0.87% | 103B | |
| 96.27x | 11.92x | 68.16x | 0.33% | 99.23B | |
| 40.34x | 6.64x | 26.64x | 0.1% | 93.83B | |
| 32.18x | 4x | 21.44x | 1.06% | 93.28B | |
| Average | 39.04x | 5.24x | 25.59x | 1.33% | 145.2B | |
| Weighted average by Cap. | 35.42x | 4.73x | 22.84x | 1.59% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MRN Stock
- CBE Stock
- Valuation Mersen
Select your edition
All financial news and data tailored to specific country editions
