Valuation Oracle Corporation Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:55:58 2026-07-03 EDT			5-day change	1st Jan Change
126.42 ^EUR	+3.72%		-9.27%	-24.29%

07-02	Crusoe in Talks to Raise About $3 Billion at Roughly $30 Billion Valuation	MT
07-02	Crusoe in talks to raise $3 billion funding, Bloomberg News reports	RE

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	191,894	286,017	322,098	464,185	649,354	404,044	-	-
Change	-	49.05%	12.62%	44.11%	39.89%	-37.78%	-	-
Enterprise Value (EV) ¹	245,851	366,311	398,306	545,550	747,001	536,778	568,892	581,884
Change	-	49%	8.73%	36.97%	36.93%	-28.14%	5.98%	2.28%
P/E	29.8x	34.5x	31.6x	38.1x	38.7x	22x	15.6x	10.8x
PBR	-34.7x	268x	34.9x	22x	-	4.93x	3.59x	2.86x
PEG	-	1.3x	1.5x	2.2x	1.1x	2.3x	0.4x	0.2x
Capitalization / Revenue	4.52x	5.73x	6.08x	8.09x	9.64x	4.53x	3.1x	2.23x
EV / Revenue	5.79x	7.33x	7.52x	9.5x	11.1x	6.02x	4.37x	3.21x
EV / EBITDA	11.4x	15.6x	15.2x	18.9x	20.4x	10.6x	8x	5.64x
EV / EBIT	12.5x	17.5x	17.3x	21.8x	25.8x	14.9x	11.7x	8.58x
EV / FCF	48.9x	43.2x	33.7x	-1,385x	-31.5x	-11.2x	-14.5x	36.2x
FCF Yield	2.05%	2.31%	2.96%	-0.07%	-3.17%	-8.89%	-6.88%	2.76%
Dividend per Share ²	1.28	1.36	1.6	2	2	2.03	2.197	2.305
Rate of return	1.78%	1.28%	1.37%	1.21%	0.89%	1.45%	1.57%	1.64%
EPS ²	2.41	3.07	3.71	4.34	5.83	6.389	9.007	12.94
Distribution rate	53.1%	44.3%	43.1%	46.1%	34.3%	31.8%	24.4%	17.8%
Net sales ¹	42,440	49,954	52,961	57,399	67,357	89,218	130,189	181,170
EBITDA ¹	21,565	23,428	26,184	28,900	36,549	50,555	71,098	103,239
EBIT ¹	19,593	20,902	23,055	25,033	28,926	36,027	48,791	67,800
Net income ¹	6,717	8,503	10,467	12,443	16,984	19,020	27,868	41,263
Net Debt ¹	53,957	80,294	76,208	81,365	97,647	132,734	164,848	177,841
Reference price ²	71.92	105.94	117.19	165.53	225.78	140.27	140.27	140.27
Nbr of stocks (in thousands)	2,668,157	2,699,802	2,748,514	2,804,234	2,876,046	2,880,471	-	-
Announcement Date	6/13/22	6/12/23	6/11/24	6/11/25	6/10/26	-	-	-

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.($)
SAP SE	19.56x	4.07x	12.74x	1.9%	189B
SERVICENOW, INC.	53.44x	6.33x	17.41x	-.--%	110B
CONSTELLATION SOFTWARE INC.	33.01x	3.13x	11.28x	0.2%	41.51B
STRATEGY INC	4.65x	83.2x	704.68x	-.--%	35.43B
FAIR ISAAC CORPORATION	33.5x	12.99x	21.16x	-.--%	29.47B
TOAST, INC.	32.42x	1.97x	17.96x	-.--%	16.71B
TRIMBLE, INC.	23.61x	3.37x	11.37x	-	12.36B
GUIDEWIRE SOFTWARE, INC.	76.18x	7.28x	31.18x	-.--%	11.2B
SAGE GROUP PLC	18.84x	3.22x	11.84x	2.78%	10.06B
Average	32.80x	13.95x	93.29x	0.61%	50.64B
Weighted average by Cap.	30.63x	11.22x	68.65x	0.89%