Valuation Royal Bank of Canada Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:25:01 2026-09-21 EDT			5-day change	1st Jan Change
177.40 ^EUR	+0.03%		+0.66%	+20.43%

09-18	Westinghouse Seeking Valuation of Over $50 Billion in US IPO	MT
09-16	Bank of England to hold rates but energy shock stirs talk of a hike	RE

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	183,527	175,425	155,218	238,180	288,683	400,986	-	-
Change	-	-4.41%	-11.52%	53.45%	21.2%	38.9%	-	-
Enterprise Value (EV)	183,527	175,425	155,218	238,180	288,683	400,986	400,986	400,986
Change	-	-4.41%	-11.52%	53.45%	21.2%	38.9%	0%	0%
P/E	11.6x	11.4x	10.5x	15x	14.6x	17.8x	16.4x	14.5x
PBR	2x	1.73x	1.32x	1.87x	2.26x	2.95x	2.76x	2.6x
PEG	-	-	-2.07x	2.1x	0.6x	1.2x	1.8x	1.1x
Capitalization / Revenue	3.69x	3.58x	2.77x	4.15x	4.33x	5.54x	5.25x	5.03x
EV / Revenue	0x	0x	0x	0x	0x	5.54x	5.25x	5.03x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	11.8x	11.1x	10.3x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	4.32	4.96	5.34	5.6	6.04	6.835	7.54	8.073
Rate of return	3.35%	3.93%	4.82%	3.33%	2.94%	2.36%	2.6%	2.79%
EPS ²	11.06	11.06	10.5	11.25	14.07	16.23	17.71	19.96
Distribution rate	39.1%	44.8%	50.9%	49.8%	42.9%	42.1%	42.6%	40.4%
Net sales ¹	49,693	48,985	56,129	57,344	66,605	72,419	76,439	79,796
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	19,878	20,593	21,897	24,646	30,668	33,887	36,085	38,757
Net income ¹	16,038	15,547	14,623	15,908	19,868	22,610	24,259	25,910
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	128.82	126.05	110.76	168.39	205.47	289.64	289.64	289.64
Nbr of stocks (in thousands)	1,424,676	1,391,712	1,401,394	1,414,456	1,404,990	1,384,430	-	-
Announcement Date	12/1/21	11/30/22	11/30/23	12/4/24	12/3/25	-	-	-

¹CAD in Million²CAD

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.($)
JPMORGAN CHASE & CO.	13.85x	-	-	1.8%	929B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.2x	-	-	4.99%	408B
BANK OF AMERICA CORPORATION	12.38x	-	-	2.07%	404B
HSBC HOLDINGS PLC	12.37x	-	-	4.22%	346B
CHINA CONSTRUCTION BANK CORPORATION	6.16x	-	-	5%	328B
BANK OF CHINA LIMITED	6.68x	-	-	4.74%	297B
ROYAL BANK OF CANADA	17.53x	-	-	2.4%	281B
WELLS FARGO & COMPANY	11.78x	-	-	2.21%	260B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.47x	-	-	2.72%	260B
Average	11.27x			3.35%	390.33B
Weighted average by Cap.	11.51x			3.13%