Valuation Prologue Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:04:41 2026-08-14 EDT			5-day change	1st Jan Change
0.3050 ^EUR	+1.67%		+9.71%	+27.62%

08-11	Prologue confirms the steadiness of its organic growth
04-28	Prologue S.A. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	30.57	20.24	18.57	18.32	23.18	31.06	-	-
Change	-	-33.8%	-8.27%	-1.35%	26.58%	33.99%	-	-
Enterprise Value (EV) ¹	43.04	27.54	21.73	17.73	10.39	15.38	12.6	9.694
Change	-	-36.02%	-21.09%	-18.41%	-41.42%	48.12%	-18.07%	-23.09%
P/E	-12.3x	15.9x	-2.04x	7.14x	2.81x	11.3x	11.3x	11.3x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0x	0x	-0x	0x	-0.2x	-	-
Capitalization / Revenue	0.32x	0.19x	0.17x	0.16x	0.36x	0.63x	0.61x	0.6x
EV / Revenue	0.46x	0.25x	0.19x	0.16x	0.16x	0.31x	0.25x	0.19x
EV / EBITDA	4.95x	7.21x	3.17x	2.59x	51.9x	3.49x	2.73x	2.05x
EV / EBIT	-44x	14.6x	-13.6x	3.77x	-4.25x	4.2x	3.3x	2.49x
EV / FCF	7.95x	-29.5x	5.73x	5.32x	-0.83x	5.25x	4.45x	3.27x
FCF Yield	12.6%	-3.4%	17.5%	18.8%	-121%	19%	22.5%	30.5%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.028	0.014	-0.11	0.028	0.09	0.03	0.03	0.03
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	94.28	108.4	111.7	111.3	65	49.56	50.86	52.06
EBITDA ¹	8.69	3.817	6.86	6.843	0.2	4.41	4.61	4.72
EBIT ¹	-0.979	1.886	-1.598	4.697	-2.441	3.66	3.82	3.89
Net income ¹	-2.637	0.621	-10.2	1.977	9.825	2.88	3.05	3.14
Net Debt ¹	12.47	7.3	3.166	-0.585	-12.8	-15.68	-18.46	-21.37
Reference price ²	0.3450	0.2220	0.2240	0.2000	0.2530	0.3390	0.3390	0.3390
Nbr of stocks (in thousands)	88,622	91,167	82,884	91,578	91,634	91,634	-	-
Announcement Date	4/30/22	4/30/23	4/30/24	5/13/25	4/29/26	-	-	-

¹EUR in Million²EUR

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	25.14x	9.29x	15.12x	0.79%	3,679B
PALANTIR TECHNOLOGIES INC.	114.9x	49.61x	80.52x	-.--%	418B
DATADOG, INC.	453.09x	19.52x	76.87x	-.--%	91.73B
CADENCE DESIGN SYSTEMS, INC.	67.65x	14.27x	30.09x	-.--%	89.45B
SYNOPSYS, INC.	156.19x	9.11x	23.26x	-.--%	80.71B
SEA LIMITED	40.6x	2.09x	16.67x	-.--%	74.69B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	128.83x	5.3x	25.56x	-.--%	46.17B
ATLASSIAN CORPORATION	-298.4x	6.2x	20.53x	-.--%	41.06B
TWILIO INC.	27.79x	5.71x	27.4x	-.--%	36.58B
Average	79.53x	13.45x	35.11x	0.09%	506.36B
Weighted average by Cap.	43.56x	13.07x	23.08x	0.64%