Valuation Repsol, S.A. Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 02:49:12 2026-10-01 EDT			5-day change	1st Jan Change
29.20 ^EUR	0.00%		-2.67%	+88.39%

03:17am	IBEX 35 starts October lower amid fixed-income concerns	RE
02:34am	Spanish stocks - Factors to watch on Oct 1	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,517	20,454	17,174	13,764	17,638	32,176	-	-
Change	-	31.82%	-16.04%	-19.86%	28.15%	82.43%	-	-
Enterprise Value (EV) ¹	21,279	22,710	19,270	18,772	23,515	35,159	34,917	34,405
Change	-	6.72%	-15.15%	-2.58%	25.27%	49.52%	-0.69%	-1.47%
P/E	6.36x	5.02x	5.47x	8.17x	9.83x	6.85x	8.59x	8.74x
PBR	0.71x	0.78x	0.62x	0.51x	0.72x	1.13x	1.02x	0.94x
PEG	-	0.1x	-0.3x	-0.2x	0.7x	0x	-0.4x	-5.09x
Capitalization / Revenue	0.31x	0.27x	0.29x	0.24x	0.31x	0.41x	0.5x	0.56x
EV / Revenue	0.43x	0.3x	0.33x	0.33x	0.41x	0.45x	0.54x	0.59x
EV / EBITDA	3.01x	1.66x	1.95x	2.33x	3.06x	3.22x	4.06x	4.4x
EV / EBIT	4.87x	2.13x	2.66x	3.64x	5x	4.4x	6.08x	6.91x
EV / FCF	7.67x	4.36x	13.5x	-35.9x	10.7x	7.3x	10x	10.8x
FCF Yield	13%	22.9%	7.42%	-2.79%	9.32%	13.7%	9.99%	9.23%
Dividend per Share ²	0.63	0.7	0.9	0.975	0.975	1.101	1.171	1.252
Rate of return	6.04%	4.71%	6.69%	8.34%	6.12%	3.68%	3.91%	4.18%
EPS ²	1.64	2.96	2.46	1.43	1.62	4.371	3.483	3.423
Distribution rate	38.4%	23.6%	36.6%	68.2%	60.2%	25.2%	33.6%	36.6%
Net sales ¹	49,480	74,828	58,538	56,713	57,218	77,966	64,956	57,921
EBITDA ¹	7,071	13,710	9,864	8,060	7,678	10,907	8,595	7,818
EBIT ¹	4,372	10,648	7,250	5,155	4,704	7,989	5,743	4,978
Net income ¹	2,499	4,251	3,168	1,756	1,899	4,801	3,623	3,382
Net Debt ¹	5,762	2,256	2,096	5,008	5,877	2,983	2,741	2,228
Reference price ²	10.44	14.85	13.45	11.69	15.92	29.93	29.93	29.93
Nbr of stocks (in thousands)	1,486,902	1,377,396	1,276,860	1,177,396	1,107,562	1,075,055	-	-
Announcement Date	2/17/22	2/16/23	2/22/24	2/20/25	2/19/26	-	-	-

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.($)
EXXONMOBIL HOLDINGS CORPORATION	13.42x	1.65x	6.98x	2.55%	669B
RELIANCE INDUSTRIES LTD	18.5x	1.53x	8.97x	0.5%	168B
BP PLC	6.76x	0.57x	2.56x	4.67%	113B
VALERO ENERGY CORPORATION	7.74x	0.75x	5.06x	1.25%	112B
MARATHON PETROLEUM CORPORATION	6.95x	0.81x	4.92x	1.03%	111B
PHILLIPS 66	8.38x	0.69x	6.24x	1.99%	102B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.5x	0.38x	5.85x	6.71%	89.75B
SUNCOR ENERGY INC.	9.72x	1.89x	4.85x	2.51%	79.5B
IMPERIAL OIL LIMITED	11.78x	1.44x	7.65x	1.96%	59.61B
Average	10.42x	1.08x	5.90x	2.58%	166.98B
Weighted average by Cap.	11.81x	1.29x	6.37x	2.46%