Valuation Moody's Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 02:17:06 2026-09-24 EDT			5-day change	1st Jan Change
414.50 ^EUR	-0.84%		+2.96%	-4.59%

09-18	Private credit roundup: Australian home builder Bathla's dues	RE
09-15	Moody's London Head Office Building Up for Sale at $444.6 Million	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	72,609	51,033	71,475	85,789	91,133	82,062	-	-
Change	-	-29.72%	40.06%	20.03%	6.23%	-9.95%	-	-
Enterprise Value (EV) ¹	78,120	56,563	76,283	90,243	95,679	87,343	86,956	86,475
Change	-	-27.59%	34.86%	18.3%	6.02%	-8.71%	-0.44%	-0.55%
P/E	33.2x	37.4x	44.7x	42x	37.4x	29.2x	26.7x	23.6x
PBR	26.7x	19.1x	21.7x	23.9x	21.7x	24.3x	20.4x	15.9x
PEG	-	-1x	2.6x	1.4x	1.7x	1.6x	2.83x	1.8x
Capitalization / Revenue	11.7x	9.33x	12.1x	12.1x	11.8x	9.9x	9.23x	8.57x
EV / Revenue	12.6x	10.3x	12.9x	12.7x	12.4x	10.5x	9.78x	9.04x
EV / EBITDA	25.2x	24.3x	29.4x	26.5x	24.3x	19.8x	18.2x	16.4x
EV / EBIT	27.5x	30x	35.7x	31.4x	28.6x	23.2x	20.7x	18.5x
EV / FCF	41.9x	47.5x	40.6x	35.8x	37.2x	29.4x	25.7x	22.6x
FCF Yield	2.39%	2.11%	2.46%	2.79%	2.69%	3.4%	3.89%	4.43%
Dividend per Share ²	2.48	2.8	3.08	3.4	3.76	4.166	4.542	4.994
Rate of return	0.63%	1%	0.79%	0.72%	0.74%	0.88%	0.96%	1.05%
EPS ²	11.78	7.44	8.73	11.26	13.67	16.24	17.78	20.07
Distribution rate	21.1%	37.6%	35.3%	30.2%	27.5%	25.6%	25.6%	24.9%
Net sales ¹	6,218	5,468	5,916	7,088	7,718	8,288	8,888	9,571
EBITDA ¹	3,101	2,328	2,597	3,408	3,942	4,418	4,791	5,258
EBIT ¹	2,844	1,883	2,137	2,875	3,351	3,767	4,201	4,686
Net income ¹	2,214	1,374	1,607	2,058	2,459	2,828	3,021	3,362
Net Debt ¹	5,511	5,530	4,808	4,454	4,546	5,281	4,894	4,413
Reference price ²	390.58	278.62	390.56	473.37	510.85	473.85	473.85	473.85
Nbr of stocks (in thousands)	185,900	183,162	183,007	181,231	178,395	173,181	-	-
Announcement Date	2/10/22	1/31/23	2/13/24	2/13/25	2/18/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MOODY'S CORPORATION	29.17x	10.54x	19.77x	0.88%	82.06B
CRISIL LIMITED	36x	-	-	1.64%	3.52B
CARE RATINGS LIMITED	24.4x	-	-	1.59%	516M
ICRA LIMITED	20.12x	-	-	2.93%	455M
Average	27.42x	10.54x	19.77x	1.76%	21.64B
Weighted average by Cap.	29.37x	10.54x	19.77x	0.93%