Valuation PATRIZIA SE Deutsche Boerse AG
Stocks
PAT
DE000PAT1AG3
Real Estate Development & Operations
|
Market Closed -
Deutsche Boerse AG
06:52:03 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 6.860 EUR | -1.01% |
|
-2.70% | -14.68% |
| 08-12 | PATRIZIA SE : Receives a Buy rating from Deutsche Bank | ZD |
| 08-11 | PATRIZIA SE, H1 2026 Earnings Call, Aug 11, 2026 |
Company Valuation: PATRIZIA SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,824 | 906.1 | 703.5 | 681.2 | 703.8 | 605.2 | - | - |
| Change | - | -50.32% | -22.36% | -3.17% | 3.31% | -14% | - | - |
| Enterprise Value (EV) 1 | 1,906 | 806.3 | 685.9 | 802 | 852 | 757.2 | 762.2 | 765.2 |
| Change | - | -57.71% | -14.93% | 16.93% | 6.23% | -11.12% | 0.66% | 0.39% |
| P/E | 38x | 130x | 117x | 52.7x | 40.7x | 31.6x | 25x | 21.1x |
| PBR | 1.42x | 0.71x | 0.61x | 0.63x | 0.62x | 0.53x | 0.53x | 0.54x |
| PEG | - | -1.5x | -9.4x | 0x | 1.2x | 3x | 0.9x | 1.1x |
| Capitalization / Revenue | 5.73x | 2.62x | 2.41x | 2.66x | 2.72x | 2.17x | 2.16x | 2.09x |
| EV / Revenue | 5.99x | 2.33x | 2.35x | 3.14x | 3.3x | 2.72x | 2.72x | 2.65x |
| EV / EBITDA | 14.8x | 10.2x | 12.7x | 17.8x | 13.5x | 11.3x | 10.4x | 9.72x |
| EV / EBIT | 20.4x | 22.6x | 134x | 88.1x | 24.1x | 17.6x | 16.1x | 14.2x |
| EV / FCF | 86x | 18.3x | 11.3x | -3.56x | 14.9x | 28.4x | 29.1x | 28.6x |
| FCF Yield | 1.16% | 5.46% | 8.88% | -28.1% | 6.72% | 3.53% | 3.43% | 3.5% |
| Dividend per Share 2 | 0.32 | 0.33 | 0.34 | 0.35 | 0.36 | 0.37 | 0.374 | 0.382 |
| Rate of return | 1.56% | 3.19% | 4.15% | 4.43% | 4.42% | 5.29% | 5.35% | 5.46% |
| EPS 2 | 0.54 | 0.08 | 0.07 | 0.15 | 0.2 | 0.2214 | 0.2798 | 0.3313 |
| Distribution rate | 59.3% | 413% | 486% | 233% | 180% | 167% | 134% | 115% |
| Net sales 1 | 318.2 | 346.3 | 292.4 | 255.7 | 258.4 | 278.6 | 280.1 | 289 |
| EBITDA 1 | 128.9 | 78.9 | 54.1 | 45.1 | 63.02 | 66.76 | 73.18 | 78.69 |
| EBIT 1 | 93.3 | 35.6 | 5.1 | 9.1 | 35.32 | 42.92 | 47.46 | 53.87 |
| Net income 1 | 47.9 | 7.284 | 5.8 | 12.6 | 17.97 | 18.88 | 24.08 | 28.76 |
| Net Debt 1 | 82.45 | -99.83 | -17.61 | 120.8 | 148.2 | 152 | 157 | 160 |
| Reference price 2 | 20.500 | 10.360 | 8.200 | 7.900 | 8.140 | 6.990 | 6.990 | 6.990 |
| Nbr of stocks (in thousands) | 88,977 | 87,464 | 85,792 | 86,229 | 86,457 | 86,583 | - | - |
| Announcement Date | 2/24/22 | 2/27/23 | 2/28/24 | 3/24/25 | 3/28/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.04x | 4.51x | 12.17x | 3.61% | 39.98B | |
| 17.8x | 3.94x | 15.85x | 1.38% | 28.22B | |
| 7.88x | 1.42x | 7.8x | 4.49% | 26.51B | |
| 5.45x | 0.65x | 1.36x | 9.17% | 26.23B | |
| 13.78x | 3.08x | 14.74x | 2.54% | 26.13B | |
| 10.63x | 2.15x | 9.15x | 3.95% | 21.37B | |
| 7.85x | 0.87x | 3.17x | 2.85% | 20.08B | |
| 13.11x | 6.41x | 16.85x | 1.66% | 19.31B | |
| 37.44x | 13.73x | 34.11x | 3.16% | 18.14B | |
| Average | 14.22x | 4.08x | 12.80x | 3.65% | 25.11B | |
| Weighted average by Cap. | 13.69x | 3.82x | 12.24x | 3.72% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PAT Stock
- PAT Stock
- Valuation PATRIZIA SE
Select your edition
All financial news and data tailored to specific country editions
