Valuation Rolls-Royce Holdings plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 12:46:40 2026-07-10 EDT			5-day change	1st Jan Change
16.90 ^EUR	-0.59%		-4.89%	+27.84%

07-10	Philippine Air to order 15 Boeing 787-10 and nine Airbus A350-1000	RE
07-10	Philippine Air buys 15 Boeing 787-10 and nine Airbus A350-1000 jets, sources say	RE

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	118,500	-	-
Change	-	-23.98%	221.99%	90.55%	101.48%	23.16%	-	-
Enterprise Value (EV) ¹	15,340	10,979	27,014	47,281	94,248	115,489	114,123	113,165
Change	-	-28.43%	146.04%	75.02%	99.34%	22.54%	-1.18%	-0.84%
P/E	85.9x	-6.13x	10.4x	19x	16.6x	38x	32.7x	27.8x
PBR	-2.2x	-1.29x	-6.84x	-52.3x	35.5x	46.9x	41.2x	27.1x
PEG	-	0x	-0x	4.66x	0x	-0.8x	2x	1.6x
Capitalization / Revenue	0.94x	0.61x	1.63x	2.68x	4.8x	5.25x	4.75x	4.31x
EV / Revenue	1.4x	0.87x	1.75x	2.65x	4.7x	5.11x	4.57x	4.12x
EV / EBITDA	11.1x	6.84x	10.5x	14.3x	21.6x	23.2x	20.4x	18.3x
EV / EBIT	37.1x	16.8x	17x	19.2x	27.2x	28x	24.2x	21x
EV / FCF	-10.6x	22.4x	21x	19.5x	28.8x	29.4x	25.1x	21.4x
FCF Yield	-9.4%	4.47%	4.76%	5.13%	3.47%	3.4%	3.98%	4.67%
Dividend per Share ²	-	-	-	0.06	0.095	0.1231	0.1446	0.1762
Rate of return	-	-	-	1.06%	0.83%	0.86%	1.01%	1.23%
EPS ²	0.0143	-0.152	0.287	0.2987	0.6914	0.3789	0.4399	0.5171
Distribution rate	-	-	-	20.1%	13.7%	32.5%	32.9%	34.1%
Net sales ¹	10,947	12,691	15,409	17,848	20,059	22,582	24,947	27,489
EBITDA ¹	1,385	1,605	2,568	3,317	4,362	4,968	5,598	6,185
EBIT ¹	414	652	1,590	2,464	3,462	4,121	4,710	5,399
Net income ¹	121	-1,269	2,412	2,521	5,841	3,099	3,538	4,139
Net Debt ¹	5,101	3,196	1,952	-475	-1,972	-3,011	-4,377	-5,335
Reference price ²	1.23	0.93	3.00	5.69	11.50	14.38	14.38	14.38
Nbr of stocks (in thousands)	8,332,659	8,351,299	8,362,359	8,398,830	8,366,939	8,238,332	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GE AEROSPACE	43.34x	7.87x	32.68x	0.48%	375B
RTX CORPORATION	34.03x	3.08x	18.31x	1.47%	263B
LOCKHEED MARTIN CORPORATION	17.33x	1.69x	11.9x	2.72%	119B
GENERAL DYNAMICS CORPORATION	22.46x	1.89x	15.45x	1.71%	101B
NORTHROP GRUMMAN CORPORATION	19.02x	1.92x	13.55x	1.82%	75.59B
BAE SYSTEMS PLC	23.45x	1.73x	12.29x	2.15%	69.9B
RHEINMETALL AG	28.87x	3.19x	14x	1.48%	53.91B
L3HARRIS TECHNOLOGIES, INC.	24.91x	2.65x	14.66x	1.71%	54B
Average	26.68x	3.00x	16.61x	1.69%	138.94B
Weighted average by Cap.	31.94x	4.26x	21.12x	1.37%