Valuation Rolls-Royce Holdings plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 10:28:18 2026-07-31 EDT			5-day change	1st Jan Change
17.07 ^EUR	+1.63%		+1.62%	+29.15%

07-30	FTSE 100's early promise fades as BoE holds rates	AN
07-30	British Shares Fall as Central Bank Holds Rate; Rentokil Initial Plunges	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,239	7,783	25,062	47,756	96,220	120,721	-	-
Change	-	-23.98%	221.99%	90.55%	101.48%	25.46%	-	-
Enterprise Value (EV) ¹	15,340	10,979	27,014	47,281	94,248	117,547	116,465	115,530
Change	-	-28.43%	146.04%	75.02%	99.34%	24.72%	-0.92%	-0.8%
P/E	85.9x	-6.13x	10.4x	19x	16.6x	36.8x	33.4x	28.4x
PBR	-2.2x	-1.29x	-6.84x	-52.3x	35.5x	48.7x	44.7x	59.6x
PEG	-	0x	-0x	4.66x	0x	-0.9x	3.2x	1.6x
Capitalization / Revenue	0.94x	0.61x	1.63x	2.68x	4.8x	5.24x	4.79x	4.34x
EV / Revenue	1.4x	0.87x	1.75x	2.65x	4.7x	5.1x	4.62x	4.15x
EV / EBITDA	11.1x	6.84x	10.5x	14.3x	21.6x	22.2x	20.4x	18.4x
EV / EBIT	37.1x	16.8x	17x	19.2x	27.2x	26.5x	24.2x	21x
EV / FCF	-10.6x	22.4x	21x	19.5x	28.8x	30.2x	25.7x	21.8x
FCF Yield	-9.4%	4.47%	4.76%	5.13%	3.47%	3.31%	3.9%	4.58%
Dividend per Share ²	-	-	-	0.06	0.095	0.1365	0.1477	0.1751
Rate of return	-	-	-	1.06%	0.83%	0.93%	1.01%	1.19%
EPS ²	0.0143	-0.152	0.287	0.2987	0.6914	0.3986	0.4397	0.5176
Distribution rate	-	-	-	20.1%	13.7%	34.2%	33.6%	33.8%
Net sales ¹	10,947	12,691	15,409	17,848	20,059	23,055	25,200	27,813
EBITDA ¹	1,385	1,605	2,568	3,317	4,362	5,290	5,710	6,294
EBIT ¹	414	652	1,590	2,464	3,462	4,429	4,815	5,492
Net income ¹	121	-1,269	2,412	2,521	5,841	3,356	3,650	4,302
Net Debt ¹	5,101	3,196	1,952	-475	-1,972	-3,174	-4,256	-5,190
Reference price ²	1.23	0.93	3.00	5.69	11.50	14.68	14.68	14.68
Nbr of stocks (in thousands)	8,332,659	8,351,299	8,362,359	8,398,830	8,366,939	8,224,593	-	-
Announcement Date	2/24/22	2/23/23	2/22/24	2/27/25	2/26/26	-	-	-

¹GBP in Million²GBP

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.($)
GE AEROSPACE	42.33x	7.6x	31.58x	0.5%	374B
RTX CORPORATION	36.02x	3.3x	19.49x	1.32%	290B
LOCKHEED MARTIN CORPORATION	19.16x	1.84x	13.21x	2.4%	134B
GENERAL DYNAMICS CORPORATION	22.65x	1.91x	15.66x	1.65%	104B
BAE SYSTEMS PLC	27.25x	1.93x	13.6x	1.9%	79.84B
NORTHROP GRUMMAN CORPORATION	18.73x	1.95x	13.87x	1.79%	77.07B
RHEINMETALL AG	32.55x	3.61x	15.81x	1.32%	61.04B
L3HARRIS TECHNOLOGIES, INC.	22.94x	2.53x	13.82x	1.8%	51.59B
Average	27.70x	3.08x	17.13x	1.59%	146.41B
Weighted average by Cap.	32.42x	4.18x	21.08x	1.3%