Valuation Morgan Stanley Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 15:55:01 2026-09-14 EDT			5-day change	1st Jan Change
178.95 ^EUR	-3.17%		-2.74%	+16.43%

08:05pm	Brazil derivatives exchange A5X raises $70 million in new funding round	RE
09-14	Lilly says Foundayo has captured over 30% of new US patients on oral weight-loss drugs	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	176,139	143,693	153,052	202,539	282,150	324,448	-	-
Change	-	-18.42%	6.51%	32.33%	39.31%	14.99%	-	-
Enterprise Value (EV) ¹	366,069	339,995	340,207	407,574	540,993	588,644	588,644	588,644
Change	-	-7.12%	0.06%	19.8%	32.73%	8.81%	0%	0%
P/E	12.2x	13.8x	18x	15.8x	17.4x	15.9x	15.1x	14x
PBR	1.78x	1.56x	1.68x	2.13x	2.76x	2.95x	2.75x	2.57x
PEG	-	-0.6x	-1.1x	0.3x	0.6x	0.6x	2.76x	1.85x
Capitalization / Revenue	2.95x	2.68x	2.83x	3.28x	3.99x	3.93x	3.75x	3.59x
EV / Revenue	6.13x	6.34x	6.28x	6.6x	7.66x	7.12x	6.81x	6.52x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	18.6x	23.7x	27.6x	22.8x	24.3x	21.7x	22.2x	22.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.45	3.025	3.25	3.625	3.85	4.298	4.769	5.251
Rate of return	2.5%	3.56%	3.49%	2.88%	2.17%	2.08%	2.31%	2.54%
EPS ²	8.03	6.15	5.18	7.95	10.21	12.98	13.69	14.73
Distribution rate	30.5%	49.2%	62.7%	45.6%	37.7%	33.1%	34.8%	35.7%
Net sales ¹	59,755	53,668	54,143	61,761	70,645	82,656	86,502	90,276
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	19,672	14,369	12,345	17,860	22,303	27,075	26,499	26,250
Net income ¹	14,566	10,540	8,530	12,800	16,249	20,346	20,972	21,896
Net Debt ¹	189,930	196,302	187,155	205,035	258,843	264,196	264,196	264,196
Reference price ²	98.16	85.02	93.25	125.72	177.53	206.58	206.58	206.58
Nbr of stocks (in thousands)	1,794,412	1,690,109	1,641,312	1,611,036	1,589,309	1,570,566	-	-
Announcement Date	1/19/22	1/17/23	1/16/24	1/16/25	1/15/26	-	-	-

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.($)
MORGAN STANLEY	16.51x	7.27x	-	2%	337B
THE GOLDMAN SACHS GROUP, INC.	14.54x	10.67x	-	1.85%	312B
CITIGROUP INC.	12.42x	-	-	1.81%	233B
CHARLES SCHWAB	17.24x	6.89x	11.45x	1.18%	185B
CITIC SECURITIES COMPANY LIMITED	9.94x	1.54x	-	3.72%	59.97B
NOMURA HOLDINGS, INC.	11.8x	8.06x	-	3.58%	31.68B
YUANTA FINANCIAL HOLDING CO., LTD.	15.66x	5.38x	-	3.74%	30.69B
LPL FINANCIAL HOLDINGS INC.	18.3x	-	-	0.34%	27.86B
CSC FINANCIAL CO., LTD.	6.66x	-	-	4.55%	24.86B
Average	13.68x	6.63x	11.45x	2.53%	137.96B
Weighted average by Cap.	14.74x	7.91x	11.45x	1.99%