Valuation Mersen Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:01:23 2026-08-21 EDT			5-day change	1st Jan Change
37.36 ^EUR	-1.58%		-8.21%	+60.34%

08-03	Middle East hopes lift Europe into the green
07-31	Mersen S.A., H1 2026 Earnings Call, Jul 30, 2026

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	906.1	-	-
Change	-	1.52%	9.47%	-41.08%	15.72%	56.04%	-	-
Enterprise Value (EV) ¹	1,012	1,074	1,064	872.1	963.2	1,314	1,279	1,235
Change	-	6.12%	-0.91%	-18.05%	10.44%	36.45%	-2.66%	-3.42%
P/E	14.3x	11.8x	10.3x	8.69x	41.8x	13.8x	11.2x	9.4x
PBR	1.28x	1.19x	1.08x	0.61x	0.74x	1.1x	1.04x	0.96x
PEG	-	0.5x	1.57x	-0.3x	-0.6x	0x	0.5x	0.5x
Capitalization / Revenue	0.83x	0.7x	0.7x	0.4x	0.49x	0.73x	0.68x	0.63x
EV / Revenue	1.1x	0.96x	0.88x	0.7x	0.81x	1.06x	0.96x	0.86x
EV / EBITDA	6.8x	5.76x	5.25x	4.24x	5.06x	6.51x	5.6x	4.85x
EV / EBIT	10.9x	8.83x	7.75x	6.65x	8.83x	11.3x	9.39x	7.95x
EV / FCF	42x	129x	355x	-84.7x	161x	39.6x	20x	15.9x
FCF Yield	2.38%	0.77%	0.28%	-1.18%	0.62%	2.52%	5.01%	6.28%
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%	2.52%	3.07%	3.66%
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	37.28	37.28	37.28
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.57x	2.45x	11x	2.76%	268B
SIEMENS AG	25.66x	3.02x	16.46x	2.04%	248B
SCHNEIDER ELECTRIC SE	31.07x	3.98x	18.39x	1.57%	193B
EATON CORPORATION PLC	37.45x	5.47x	23.37x	1.03%	161B
DELTA ELECTRONICS, INC.	42.48x	5.7x	25.42x	1%	142B
VERTIV HOLDINGS CO.	43.8x	7.21x	29.03x	0.1%	102B
DELTA ELECTRONICS (THAILAND)	92.97x	11.86x	65.99x	0.34%	99.91B
EMERSON ELECTRIC CO.	31.69x	5.12x	17.8x	1.43%	86.3B
AMETEK, INC.	32.55x	6.78x	21.29x	0.57%	54.81B
Average	39.58x	5.73x	25.42x	1.2%	150.58B
Weighted average by Cap.	35.18x	4.87x	22.29x	1.52%