Valuation Nel ASA Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 14:46:54 2026-07-24 EDT			5-day change	1st Jan Change
0.2025 ^EUR	+3.21%		+4.38%	+6.64%

06-16	Norway's Elopak Names Nel ASA Executive as New CEO	MT
06-15	Nel's President/CEO to Step Down	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,213	21,654	11,513	4,518	4,103	3,915	-	-
Change	-	-2.51%	-46.83%	-60.75%	-9.2%	-4.57%	-	-
Enterprise Value (EV) ¹	19,513	21,654	8,172	2,903	2,718	2,947	3,222	3,676
Change	-	10.97%	-62.26%	-64.48%	-6.35%	8.41%	9.34%	14.08%
P/E	-13.2x	-18.2x	-13.3x	-18x	-3.19x	-6.58x	-9.96x	-13.4x
PBR	4.38x	-	1.84x	0.91x	1.02x	1.11x	1.17x	1.4x
PEG	-	0.5x	0.4x	0.3x	-0x	0.1x	0.3x	0.5x
Capitalization / Revenue	27.8x	21.8x	6.49x	3.02x	3.73x	5.06x	2.76x	2.46x
EV / Revenue	24.5x	21.8x	4.61x	1.94x	2.47x	3.81x	2.27x	2.31x
EV / EBITDA	-41.1x	-27.8x	-17.2x	-16.8x	-9.89x	-6.82x	-17x	-30.8x
EV / EBIT	-33.5x	-16.9x	-11.7x	-7.45x	-1.99x	-4.52x	-7.28x	-10.9x
EV / FCF	-23.6x	-	-5.8x	-3.52x	-5x	-6.81x	-7.1x	-25.1x
FCF Yield	-4.24%	-	-17.2%	-28.4%	-20%	-14.7%	-14.1%	-3.99%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.15	-0.76	-0.52	-0.15	-0.7	-0.3238	-0.214	-0.1595
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	798	993.6	1,773	1,495	1,100	773.7	1,419	1,589
EBITDA ¹	-475.2	-779.9	-473.7	-172.9	-274.8	-432.2	-189.2	-119.4
EBIT ¹	-582.9	-1,279	-699.5	-389.4	-1,365	-652.1	-442.5	-335.7
Net income ¹	-1,667	-1,171	-855.2	-244.3	-1,265	-592.4	-381.2	-264.6
Net Debt ¹	-2,700	-	-3,341	-1,616	-1,384	-968.1	-692.8	-239
Reference price ²	15.210	13.855	6.890	2.704	2.232	2.130	2.130	2.130
Nbr of stocks (in thousands)	1,460,396	1,562,907	1,670,907	1,670,907	1,838,040	1,838,040	-	-
Announcement Date	2/16/22	2/28/23	2/28/24	2/26/25	2/26/26	-	-	-

¹NOK in Million²NOK

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.($)
SIEMENS ENERGY AG	35.46x	2.75x	18.12x	1.25%	147B
SUNGROW POWER SUPPLY CO., LTD.	15.6x	2.02x	11.14x	1.52%	34.39B
DONGFANG ELECTRIC CORPORATION LIMITED	12.99x	0.79x	9.34x	3.64%	12.65B
TRINA SOLAR CO., LTD.	-16.84x	0.64x	8.28x	-.--%	4.3B
MING YANG SMART ENERGY GROUP LIMITED	16.94x	0.73x	9.09x	3.32%	3.5B
GOODWE TECHNOLOGIES CO., LTD.	14.75x	-	-	0.74%	2.26B
SHENZHEN HOPEWIND ELECTRIC CO., LTD.	20.24x	-	-	-	1.98B
FLUENCE ENERGY, INC.	-128.62x	0.45x	27.38x	-.--%	1.78B
ARRAY TECHNOLOGIES, INC.	29.25x	0.79x	5.21x	-.--%	818M
Average	-0.03x	1.17x	12.65x	1.31%	23.23B
Weighted average by Cap.	27.65x	2.40x	16.08x	1.43%