Valuation NACON Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 08:55:56 2026-06-16 EDT			5-day change	1st Jan Change
0.1470 ^EUR	+2.37%		-7.51%	-72.78%

05-28	Nacon: Observation period extended in receivership proceedings
05-18	Nacon expands its Revosim racing wheel lineup

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	620.4	470.9	189.3	112.3	64.33	16.16	-	-
Change	-	-24.09%	-59.81%	-40.66%	-42.72%	-74.88%	-	-
Enterprise Value (EV) ¹	578.5	481.3	256.5	197.5	168.3	140.6	146.6	147
Change	-	-16.8%	-46.7%	-23.01%	-14.77%	-16.47%	4.23%	0.31%
P/E Ratio	34.8x	45.5x	15.6x	6.74x	-59.5x	-2.71x	-3.73x	-14.9x
PBR	2.95x	2.06x	0.79x	0.43x	0.18x	0.05x	0.04x	0.04x
PEG	-	-1.1x	0.9x	0.2x	1x	-0x	0.1x	0.2x
Capitalization / Revenue	3.49x	3.02x	1.21x	0.66x	0.38x	0.1x	0.09x	0.09x
EV / Revenue	3.25x	3.09x	1.64x	1.16x	1x	0.86x	0.83x	0.78x
EV / EBITDA	9.59x	10.8x	5.25x	2.79x	2.82x	2.34x	2.17x	2.03x
EV / EBIT	17.7x	25.3x	15.9x	9.45x	153x	-112x	79.2x	31.6x
EV / FCF	-826x	-19.3x	-7.75x	-25.7x	-11x	-16.4x	-24.6x	-490x
FCF Yield	-0.12%	-5.19%	-12.9%	-3.89%	-9.09%	-6.08%	-4.06%	-0.2%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.21	0.12	0.14	0.19	-0.01	-0.055	-0.04	-0.01
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	177.9	155.9	156.4	170.7	167.9	163	175.8	187.6
EBITDA ¹	60.3	44.6	48.9	70.9	59.6	60.05	67.5	72.25
EBIT ¹	32.6	19	16.1	20.9	1.1	-1.25	1.85	4.65
Net income ¹	18.2	10	12.8	17.5	-1.3	-6	-4.85	-1.95
Net Debt ¹	-41.9	10.4	67.28	85.2	104	124.4	130.4	130.8
Reference price ²	7.3100	5.4600	2.1800	1.2800	0.5950	0.1490	0.1490	0.1490
Nbr of stocks (in thousands)	84,869	86,248	86,818	87,746	108,124	108,444	-	-
Announcement Date	5/31/21	5/30/22	5/30/23	6/3/24	6/2/25	-	-	-

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.($)
MICROSOFT CORPORATION	23.05x	8.86x	14.74x	0.92%	2,970B
PALANTIR TECHNOLOGIES INC.	100.07x	40.36x	67.47x	-.--%	323B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	123.61x	36.74x	124.32x	0.14%	124B
CADENCE DESIGN SYSTEMS, INC.	87.81x	17.63x	38.45x	-.--%	109B
SYNOPSYS, INC.	168.42x	9.76x	24.91x	-.--%	87B
DATADOG, INC.	418.21x	18.03x	72.61x	-.--%	82.97B
SEA LIMITED	28.52x	1.46x	11.37x	-.--%	53.08B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	125.39x	4.6x	23.42x	-.--%	40.15B
ROBLOX CORPORATION	-29.99x	3.98x	19.06x	-.--%	32.69B
Average	116.12x	15.71x	44.04x	0.12%	424.57B
Weighted average by Cap.	47.25x	12.71x	24.99x	0.72%