Valuation Nexans Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 07:33:53 2026-08-28 EDT			5-day change	1st Jan Change
145.05 ^EUR	+2.22%		+3.85%	+14.30%

08-13	AlphaValue/Baader Europe Downgrades Nexans to Reduce, Trims PT	MT
08-05	European markets hesitate, the CAC 40 keeps setting records

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,754	3,648	3,460	4,539	5,406	6,239	-	-
Change	-	-2.82%	-5.17%	31.2%	19.09%	15.41%	-	-
Enterprise Value (EV) ¹	3,828	3,830	3,674	5,220	5,672	6,916	6,637	6,292
Change	-	0.06%	-4.09%	42.09%	8.65%	21.94%	-4.04%	-5.21%
P/E	23.5x	15.4x	16.1x	16.8x	16x	19.7x	16.2x	13.2x
PBR	2.59x	2.22x	2.04x	2.5x	2.83x	2.85x	2.55x	2.24x
PEG	-	0.3x	-1.6x	0.6x	0.6x	-2.53x	0.7x	0.6x
Capitalization / Revenue	0.62x	0.54x	0.53x	0.64x	0.89x	0.93x	0.86x	0.82x
EV / Revenue	0.63x	0.57x	0.56x	0.74x	0.93x	1.03x	0.91x	0.83x
EV / EBITDA	8.27x	6.39x	5.63x	6.49x	7.8x	8.56x	7.07x	5.92x
EV / EBIT	12.8x	9.12x	8.5x	9.22x	12.9x	12.8x	10.2x	8.3x
EV / FCF	19.6x	15.6x	11.4x	13.1x	13.3x	21.9x	15.1x	11.6x
FCF Yield	5.09%	6.42%	8.79%	7.6%	7.49%	4.57%	6.64%	8.66%
Dividend per Share ²	1.2	2.1	2.3	2.6	2.9	3.127	3.493	3.806
Rate of return	1.4%	2.49%	2.9%	2.5%	2.31%	2.19%	2.45%	2.67%
EPS ²	3.66	5.47	4.92	6.2	7.84	7.23	8.799	10.81
Distribution rate	32.8%	38.4%	46.7%	41.9%	37%	43.2%	39.7%	35.2%
Net sales ¹	6,054	6,745	6,512	7,078	6,098	6,730	7,270	7,598
EBITDA ¹	463	599	652	804	727.6	808.3	939.1	1,063
EBIT ¹	299	420	432	566	439	540.1	648.8	758.2
Net income ¹	164	245	221	279	352	311.9	390.9	474.6
Net Debt ¹	74	182	214	681	266	676.9	397.6	52.09
Reference price ²	85.85	84.45	79.25	104.20	125.80	142.70	142.70	142.70
Nbr of stocks (in thousands)	43,730	43,202	43,658	43,564	42,974	43,724	-	-
Announcement Date	2/16/22	2/15/23	2/15/24	2/19/25	2/19/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PRYSMIAN S.P.A.	26.41x	1.72x	13.45x	0.82%	42.08B
JIANGSU ETERN COMPANY LIMITED	39.05x	7.05x	30.09x	-	8.92B
NEXANS	19.74x	1.03x	8.56x	2.19%	7.27B
LS CORP.	15.07x	0.38x	6.06x	0.81%	6.2B
CENERGY HOLDINGS S.A.	18.5x	2.2x	12.51x	1.6%	5.63B
KEI INDUSTRIES LIMITED	59.31x	4.37x	42.36x	0.11%	5.54B
Average	29.68x	2.79x	18.84x	1.11%	12.61B
Weighted average by Cap.	28.15x	2.40x	16.39x	0.97%