Valuation Pricer AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:22:16 2026-07-20 EDT			5-day change	1st Jan Change
0.3475 ^EUR	+3.27%		+30.39%	+2.51%

07-17	DNB Carnegie raises fair value estimate for Pricer	FW
07-16	Pricer AB, Q2 2026 Earnings Call, Jul 16, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,729	1,823	1,283	1,927	682.6	690.8	-	-
Change	-	-33.21%	-29.64%	50.27%	-64.58%	1.2%	-	-
Enterprise Value (EV) ¹	2,750	1,634	1,286	2,036	710	591.8	501.8	416.8
Change	-	-40.59%	-21.26%	58.26%	-65.12%	-16.64%	-15.21%	-16.94%
P/E	34.5x	409x	-22.3x	14.5x	415x	12.4x	12x	10x
PBR	3.38x	2.48x	1.33x	1.72x	0.64x	0.6x	0.57x	0.54x
PEG	-	-4.3x	0x	-0x	-4.2x	0x	4.08x	0.5x
Capitalization / Revenue	1.55x	0.8x	0.48x	0.75x	0.32x	0.34x	0.33x	0.31x
EV / Revenue	1.56x	0.72x	0.48x	0.8x	0.33x	0.29x	0.24x	0.19x
EV / EBITDA	17.9x	19.4x	17x	7.76x	4.87x	3.27x	2.82x	2.16x
EV / EBIT	28.3x	77.4x	26x	10.7x	11.2x	6.23x	5.23x	3.76x
EV / FCF	-11.4x	8.38x	-6.22x	123x	4.55x	5.75x	6.43x	5.71x
FCF Yield	-8.78%	11.9%	-16.1%	0.81%	22%	17.4%	15.5%	17.5%
Dividend per Share ²	1	-	-	-	-	-	-	-
Rate of return	4.08%	-	-	-	-	-	-	-
EPS ²	0.71	0.04	-0.35	0.81	0.01	0.34	0.35	0.42
Distribution rate	141%	-	-	-	-	-	-	-
Net sales ¹	1,766	2,268	2,681	2,558	2,148	2,024	2,112	2,218
EBITDA ¹	153.9	84.2	75.7	262.2	145.7	181	178	193
EBIT ¹	97.2	21.1	49.5	190.5	63.2	95	96	111
Net income ¹	79.1	4.8	-48.3	131.9	1.3	56	57	69
Net Debt ¹	20.3	-189.4	3.7	108.4	27.4	-99	-189	-274
Reference price ²	24.500	16.360	7.800	11.720	4.150	4.200	4.200	4.200
Nbr of stocks (in thousands)	111,404	111,433	164,446	164,457	164,484	164,484	-	-
Announcement Date	2/11/22	2/10/23	2/8/24	2/6/25	2/5/26	-	-	-

¹SEK in Million²SEK

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.($)
CORNING INCORPORATED	57.49x	7.34x	25.67x	0.76%	133B
BOE TECHNOLOGY GROUP COMPANY LIMITED	29.04x	1.24x	6.01x	1.15%	32.97B
TCL TECHNOLOGY GROUP CORPORATION	14.94x	1.01x	5.56x	3.32%	15.02B
INNOLUX CORPORATION	35.07x	1.33x	8.78x	1.85%	12.96B
E INK HOLDINGS INC.	14.52x	4.86x	13.1x	3.1%	6.45B
AUO CORPORATION	74.62x	0.79x	8.05x	1.02%	6.01B
LG DISPLAY CO., LTD.	17.57x	0.61x	3.11x	-.--%	3.5B
Average	34.75x	2.45x	10.04x	1.6%	30B
Weighted average by Cap.	47.10x	5.18x	18.84x	1.14%