Valuation Microsoft Corporation Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 02:07:20 2026-07-22 EDT			5-day change	1st Jan Change
17.00 ^EUR	+0.59%		+5.59%	-18.27%

09:23am	Manulife Financial Seals 5-Year Deal With Microsoft to Expand AI Use	MT
09:18am	STARTRADER to Provide 24/7 CFD Trading for Tech Giants	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,040,304	1,920,840	2,532,081	3,321,869	3,697,022	2,954,660	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-20.08%	-	-
Enterprise Value (EV) ¹	1,968,116	1,865,864	2,468,056	3,291,263	3,645,608	2,898,461	2,920,697	2,924,898
Change	-	-5.2%	32.27%	33.35%	10.77%	-20.49%	0.77%	0.14%
P/E	33.7x	26.6x	35.2x	37.9x	36.5x	22.9x	20.4x	17.3x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	6.62x	5.06x	4.04x
PEG	-	1.3x	113.23x	1.7x	2.3x	0.8x	1.6x	1x
Capitalization / Revenue	12.1x	9.69x	11.9x	13.6x	13.1x	8.97x	7.67x	6.48x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	8.79x	7.59x	6.41x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	14.6x	12.2x	10x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	18.9x	16.3x	13.9x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	45.1x	50.8x	44.8x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.22%	1.97%	2.23%
Dividend per Share ²	2.24	2.48	2.72	3	3.32	3.679	3.856	4.279
Rate of return	0.83%	0.97%	0.8%	0.67%	0.67%	0.92%	0.97%	1.08%
EPS ²	8.05	9.65	9.68	11.8	13.64	17.35	19.52	22.93
Distribution rate	27.8%	25.7%	28.1%	25.4%	24.3%	21.2%	19.8%	18.7%
Net sales ¹	168,088	198,270	211,915	245,122	281,724	329,564	384,987	456,115
EBITDA ¹	81,602	97,843	103,555	131,720	162,681	198,219	239,179	292,506
EBIT ¹	69,916	83,383	89,694	109,433	128,528	153,746	178,996	210,142
Net income ¹	61,271	72,738	72,361	88,136	101,832	129,302	145,544	169,617
Net Debt ¹	-72,188	-54,976	-64,025	-30,606	-51,414	-56,199	-33,963	-29,762
Reference price ²	270.90	256.83	340.54	446.95	497.41	397.75	397.75	397.75
Nbr of stocks (in thousands)	7,531,575	7,479,033	7,435,488	7,432,306	7,432,544	7,428,435	-	-
Announcement Date	7/27/21	7/26/22	7/25/23	7/30/24	7/30/25	-	-	-

¹USD in Million²USD

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.($)
PALANTIR TECHNOLOGIES INC.	98.34x	39.72x	66.41x	-.--%	318B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	121.79x	38.88x	122.97x	0.14%	125B
DATADOG, INC.	460.23x	19.78x	79.53x	-.--%	90.7B
CADENCE DESIGN SYSTEMS, INC.	76.62x	15.4x	33.57x	-.--%	95.06B
SYNOPSYS, INC.	144.21x	8.47x	21.62x	-.--%	74.5B
SEA LIMITED	35.36x	1.86x	14.55x	-.--%	65.08B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	119.76x	5.02x	24.84x	-.--%	43.8B
ROBLOX CORPORATION	-35.27x	4.65x	22.26x	-.--%	37.59B
TWILIO INC.	92.74x	4.8x	23.11x	-.--%	29.78B
Average	123.75x	15.40x	45.43x	0.02%	97.75B
Weighted average by Cap.	131.03x	25.06x	59.22x	0.02%