Valuation Perfect Corp. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:25:01 2026-07-03 EDT			5-day change	1st Jan Change
1.460 ^PTS	+0.14%		+2.97%	+1.96%

06-23	Perfect Corp. Launches Youcam Api Project Management, Giving Agencies Full Control over Multi-Client Ai and Ar Deployments	CI
06-16	Perfect Corp. Launches Industry?S Most Comprehensive Ai Hair and Beard API Suite	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	-	844.4	315.7	288.2	184.3	172.1	-	-
Change	-	-	-62.61%	-8.71%	-36.04%	-6.63%	-	-
Enterprise Value (EV) ¹	-	764.6	162.4	161.6	22.07	-4.084	-22.64	172.1
Change	-	-	-78.76%	-0.5%	-86.34%	-118.5%	-454.31%	860.38%
P/E	-18.9x	-3.01x	62x	56.6x	36.2x	21.5x	24.4x	56.3x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0x	-1x	-	-	0.4x	-2x	-1x
Capitalization / Revenue	-	17.9x	5.9x	4.79x	2.67x	2.26x	2.06x	1.94x
EV / Revenue	-	16.2x	3.04x	2.68x	0.32x	-0.05x	-0.27x	1.94x
EV / EBITDA	-	247x	-48.1x	377x	17.6x	-0.58x	-1.91x	-
EV / EBIT	-	-10.8x	-28.7x	-51.4x	-12.8x	-0.77x	-4.25x	-
EV / FCF	-	-158x	12.2x	12.8x	1.71x	-0.2x	-1.15x	-
FCF Yield	-	-0.63%	8.18%	7.8%	58.4%	-493%	-87.3%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.52	-2.37	0.05	0.05	0.05	0.0787	0.0692	0.03
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	47.3	53.5	60.2	69.15	76.2	83.43	88.5
EBITDA ¹	-	3.094	-3.379	0.429	1.253	6.982	11.86	-
EBIT ¹	-	-71.07	-5.66	-3.143	-1.728	5.27	5.323	-
Net income ¹	-156.9	-161.7	5.416	5.021	4.643	7.503	7.656	3.7
Net Debt ¹	-	-79.82	-153.3	-126.6	-162.3	-176.2	-194.8	-
Reference price ²	9.850	7.140	3.100	2.830	1.810	1.690	1.690	1.690
Nbr of stocks (in thousands)	-	118,264	101,849	101,849	101,849	101,849	-	-
Announcement Date	5/27/22	3/6/23	2/28/24	2/26/25	2/24/26	-	-	-

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.($)
MICROSOFT CORPORATION	22.52x	8.66x	14.39x	0.94%	2,901B
PALANTIR TECHNOLOGIES INC.	95.85x	38.68x	64.67x	-.--%	310B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	123.77x	39.52x	124.99x	0.14%	127B
CADENCE DESIGN SYSTEMS, INC.	82.92x	16.67x	36.22x	-.--%	103B
DATADOG, INC.	476x	20.26x	81.59x	-.--%	92.68B
SYNOPSYS, INC.	161.55x	9.42x	23.28x	-.--%	83.71B
SEA LIMITED	34.14x	1.8x	14.06x	-.--%	63.27B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	139.06x	5.43x	27.23x	-.--%	47.34B
ROBLOX CORPORATION	-36.68x	4.91x	23.54x	-.--%	39.67B
Average	122.13x	16.15x	45.55x	0.12%	418.58B
Weighted average by Cap.	48.89x	12.49x	24.95x	0.73%