Valuation Microsoft Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 03:58:10 2026-08-11 EDT			5-day change	1st Jan Change
22.40 ^EUR	+7.69%		+6.67%	+7.69%

08:27pm	Why Nvidia and Wall Street are lining up half a trillion dollars	RE
08-11	Tech Down as Traders Rotate Out of Risky Sectors - Tech Roundup	DJ

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,920,840	2,532,081	3,321,869	3,697,022	2,770,955	3,741,064	-	-
Change	-	31.82%	31.19%	11.29%	-25.05%	35.01%	-	-
Enterprise Value (EV) ¹	1,865,864	2,468,056	3,291,263	3,645,608	2,734,406	3,694,598	3,692,574	3,840,634
Change	-	32.27%	33.35%	10.77%	-24.99%	35.12%	-0.05%	4.01%
P/E	26.6x	35.2x	37.9x	36.5x	20.8x	25.6x	21.3x	17.5x
PBR	11.5x	12.3x	12.4x	10.8x	6.26x	6.55x	5.12x	3.99x
PEG	-	113.23x	1.7x	2.3x	0.7x	2.63x	1.1x	0.8x
Capitalization / Revenue	9.69x	11.9x	13.6x	13.1x	8.35x	9.56x	7.99x	6.6x
EV / Revenue	9.41x	11.6x	13.4x	12.9x	8.24x	9.45x	7.88x	6.77x
EV / EBITDA	19.1x	23.8x	25x	22.4x	13.8x	15.4x	12.5x	10.4x
EV / EBIT	22.4x	27.5x	30.1x	28.4x	17.6x	20.3x	17x	14.6x
EV / FCF	28.6x	41.5x	44.4x	50.9x	40.8x	115x	81.1x	43.8x
FCF Yield	3.49%	2.41%	2.25%	1.96%	2.45%	0.87%	1.23%	2.28%
Dividend per Share ²	2.48	2.72	3	3.32	3.64	3.898	4.26	4.421
Rate of return	0.97%	0.8%	0.67%	0.67%	0.98%	0.77%	0.85%	0.88%
EPS ²	9.65	9.68	11.8	13.64	17.95	19.7	23.64	28.76
Distribution rate	25.7%	28.1%	25.4%	24.3%	20.3%	19.8%	18%	15.4%
Net sales ¹	198,270	211,915	245,122	281,724	331,839	391,158	468,329	567,246
EBITDA ¹	97,843	103,555	131,720	162,681	198,685	240,191	296,027	369,739
EBIT ¹	83,383	89,694	109,433	128,528	155,237	182,015	217,016	262,589
Net income ¹	72,738	72,361	88,136	101,832	133,749	146,991	176,329	212,963
Net Debt ¹	-54,976	-64,025	-30,606	-51,414	-36,549	-46,466	-48,490	99,570
Reference price ²	256.83	340.54	446.95	497.41	373.02	503.81	503.81	503.81
Nbr of stocks (in thousands)	7,479,033	7,435,488	7,432,306	7,432,544	7,428,435	7,425,545	-	-
Announcement Date	7/26/22	7/25/23	7/30/24	7/30/25	7/29/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MICROSOFT CORPORATION	25.69x	9.49x	15.45x	0.77%	3,758B
PALANTIR TECHNOLOGIES INC.	116.03x	49.95x	80.93x	-.--%	421B
DATADOG, INC.	460.69x	19.94x	78.45x	-.--%	93.64B
CADENCE DESIGN SYSTEMS, INC.	69.13x	14.58x	30.74x	-.--%	91.41B
SYNOPSYS, INC.	152.55x	8.92x	22.76x	-.--%	78.83B
SEA LIMITED	38.4x	2.03x	16.02x	-.--%	70.31B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	117.74x	5.46x	26.07x	-.--%	47.41B
ATLASSIAN CORPORATION	-279.36x	5.81x	19.24x	-.--%	38.54B
TWILIO INC.	29.08x	6x	28.75x	-.--%	38.4B
Average	81.11x	13.57x	35.38x	0.09%	515.27B
Weighted average by Cap.	44.32x	13.25x	23.35x	0.62%