Valuation Phillips 66 Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 15:55:02 2026-06-26 EDT			5-day change	1st Jan Change
150.85 ^EUR	-0.40%		+4.98%	+38.57%

06-26	US refining capacity fell by 263,000 barrels per day in 2025, says EIA	RE
06-24	Phillips 66 CEO warns of refining, petrochemical earnings volatility from Hormuz disruptions	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,752	49,192	58,576	47,052	51,993	68,820	-	-
Change	-	54.92%	19.08%	-19.67%	10.5%	32.37%	-	-
Enterprise Value (EV) ¹	43,053	60,249	74,612	65,376	70,593	85,365	83,033	80,420
Change	-	39.94%	23.84%	-12.38%	7.98%	20.93%	-2.73%	-3.15%
P/E	24.4x	4.47x	8.6x	22.8x	12x	8.41x	8.14x	7.19x
PBR	1.66x	1.64x	1.86x	1.7x	1.78x	2.1x	1.89x	1.75x
PEG	-	0x	-0.3x	-0.3x	0x	0.1x	2.47x	0.5x
Capitalization / Revenue	0.28x	0.28x	0.39x	0.32x	0.38x	0.45x	0.48x	0.51x
EV / Revenue	0.37x	0.34x	0.5x	0.45x	0.52x	0.56x	0.58x	0.59x
EV / EBITDA	6.84x	3.99x	5.89x	9.01x	8.44x	6.5x	6.57x	6.8x
EV / EBIT	18.5x	3.95x	7.2x	18.3x	10.9x	8.43x	8.67x	9.68x
EV / FCF	10.4x	6.99x	16.2x	28x	25.9x	11.5x	11.7x	11.2x
FCF Yield	9.66%	14.3%	6.18%	3.57%	3.87%	8.72%	8.52%	8.91%
Dividend per Share ²	3.64	3.83	4.2	4.5	4.75	5.042	5.26	5.399
Rate of return	5.02%	3.68%	3.15%	3.95%	3.68%	2.94%	3.06%	3.15%
EPS ²	2.97	23.27	15.48	4.99	10.79	20.42	21.09	23.88
Distribution rate	123%	16.5%	27.1%	90.2%	44%	24.7%	24.9%	22.6%
Net sales ¹	114,852	175,702	149,890	145,496	136,560	153,381	142,363	135,926
EBITDA ¹	6,291	15,090	12,672	7,254	8,363	13,140	12,644	11,824
EBIT ¹	2,321	15,258	10,366	3,582	6,459	10,125	9,580	8,311
Net income ¹	1,317	11,024	7,015	2,117	4,403	8,073	7,699	9,066
Net Debt ¹	11,301	11,057	16,036	18,324	18,600	16,545	14,213	11,600
Reference price ²	72.46	104.08	133.14	113.93	129.04	171.65	171.65	171.65
Nbr of stocks (in thousands)	438,202	472,632	439,956	412,989	402,921	400,935	-	-
Announcement Date	1/28/22	1/31/23	1/31/24	1/31/25	2/4/26	-	-	-

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.($)
EXXON MOBIL CORPORATION	11.75x	1.48x	6.56x	3.01%	570B
RELIANCE INDUSTRIES LTD	20.63x	1.71x	9.81x	0.48%	189B
CHINA PETROLEUM & CHEMICAL CORPORATION	9.96x	0.27x	4.44x	7.03%	77.47B
VALERO ENERGY CORPORATION	8.11x	0.59x	5.57x	1.88%	75.74B
MARATHON PETROLEUM CORPORATION	7.12x	0.67x	5.51x	1.6%	74.02B
SUNCOR ENERGY INC.	8.14x	1.58x	4.19x	3.15%	64.14B
IMPERIAL OIL LIMITED	11.17x	1.31x	7.22x	2.14%	54.83B
OIL AND NATURAL GAS CORPORATION LIMITED	6.91x	0.64x	3.71x	5.32%	31.08B
REPSOL S.A.	6.13x	0.4x	3.25x	5.12%	26.97B
Average	9.99x	0.96x	5.58x	3.3%	129.26B
Weighted average by Cap.	12.06x	1.28x	6.56x	2.78%