Valuation Rosenbauer International AG Deutsche Boerse AG
Stocks
ROI
AT0000922554
Heavy Machinery & Vehicles
|
Market Closed -
Deutsche Boerse AG
09:25:01 2026-10-05 EDT
|
5-day change | 1st Jan Change | ||
| 62.60 EUR | -0.63% |
|
-1.26% | +36.68% |
| 08-07 | Rosenbauer International AG Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 05-20 | Rosenbauer International AG Announces Board Changes | CI |
Company Valuation: Rosenbauer International AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 315.5 | 204.7 | 195.8 | 233.2 | 474.3 | 632.4 | - | - |
| Change | - | -35.13% | -4.32% | 19.1% | 103.35% | 33.33% | - | - |
| Enterprise Value (EV) 1 | 519.1 | 524.6 | 624 | 625.7 | 718.8 | 871.4 | 842.6 | 802.8 |
| Change | - | 1.05% | 18.96% | 0.27% | 14.87% | 21.23% | -3.3% | -4.72% |
| P/E | 20.4x | -8.43x | -180x | 8.58x | 8.94x | 10.4x | 8.63x | 7.52x |
| PBR | 1.24x | 1.11x | 1.06x | 1.14x | 1.22x | 1.49x | 1.32x | - |
| PEG | - | 0x | 1.9x | -0x | 0.3x | 0.7x | 0.4x | 0.5x |
| Capitalization / Revenue | 0.32x | 0.21x | 0.18x | 0.18x | 0.33x | 0.4x | 0.37x | 0.35x |
| EV / Revenue | 0.53x | 0.54x | 0.59x | 0.48x | 0.5x | 0.55x | 0.49x | 0.44x |
| EV / EBITDA | 8.13x | 27.8x | 9.22x | 6.44x | 5.76x | 6.26x | 5.37x | 4.68x |
| EV / EBIT | 14.8x | -49.7x | 16.6x | 9.64x | 8.51x | 8.62x | 7.2x | 6.15x |
| EV / FCF | 4.5x | -23.3x | -5.87x | 11.9x | 16.9x | 31.3x | 13.7x | 12.1x |
| FCF Yield | 22.2% | -4.3% | -17% | 8.41% | 5.91% | 3.19% | 7.29% | 8.3% |
| Dividend per Share 2 | 0.9 | - | - | - | - | 1.069 | 1.508 | 1.867 |
| Rate of return | 1.94% | - | - | - | - | 1.72% | 2.43% | 3.01% |
| EPS 2 | 2.27 | -3.57 | -0.16 | 4 | 5.2 | 5.94 | 7.182 | 8.247 |
| Distribution rate | 39.6% | - | - | - | - | 18% | 21% | 22.6% |
| Net sales 1 | 975.1 | 972.2 | 1,064 | 1,306 | 1,429 | 1,591 | 1,712 | 1,807 |
| EBITDA 1 | 63.83 | 18.86 | 67.7 | 97.2 | 124.8 | 139.2 | 157 | 171.5 |
| EBIT 1 | 35.03 | -10.55 | 37.5 | 64.9 | 84.5 | 101.1 | 117 | 130.5 |
| Net income 1 | 15.43 | -24.26 | -1.084 | 27 | 49.77 | 60.58 | 73.28 | 84.13 |
| Net Debt 1 | 203.6 | 319.9 | 428.2 | 392.5 | 244.5 | 239 | 210.2 | 170.4 |
| Reference price 2 | 46.40 | 30.10 | 28.80 | 34.30 | 46.50 | 62.00 | 62.00 | 62.00 |
| Nbr of stocks (in thousands) | 6,800 | 6,800 | 6,800 | 6,800 | 10,200 | 10,200 | - | - |
| Announcement Date | 4/8/22 | 4/22/23 | 4/5/24 | 4/10/25 | 4/10/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.61x | 5.36x | 23.74x | 0.73% | 389B | |
| 37.9x | 5.83x | 31.79x | 0.96% | 185B | |
| 15.17x | 1.16x | 7.5x | 4.92% | 63.8B | |
| 18.33x | 1.7x | 13.88x | 2.97% | 57.73B | |
| 31.25x | 4.32x | 18.2x | 0.42% | 48.57B | |
| 16.76x | 1.7x | 9.65x | 2.59% | 42.39B | |
| 10.91x | 1.05x | 10.4x | 4.74% | 34.79B | |
| 32.14x | 4.67x | 18.61x | 1.56% | 30.17B | |
| 12.05x | 0.39x | 4.03x | 4.08% | 25.38B | |
| Average | 22.90x | 2.91x | 15.31x | 2.55% | 97.41B | |
| Weighted average by Cap. | 28.76x | 4.34x | 21.34x | 1.59% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ROS Stock
- ROI Stock
- Valuation Rosenbauer International AG
Select your edition
All financial news and data tailored to specific country editions
