Valuation Rubis Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:01:53 2026-07-09 EDT			5-day change	1st Jan Change
6.250 ^EUR	+1.63%		+2.46%	-1.57%

05-13	Rubis, Q1 2026 Sales/ Trading Statement Call, May 05, 2026
05-12	Kenya Airways, Rubis Energy sign agreement for sustainable aviation fuel refinery	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,690	2,531	2,320	2,461	3,307	3,240	-	-
Change	-	-5.89%	-8.35%	6.11%	34.34%	-2.03%	-	-
Enterprise Value (EV) ¹	3,128	3,817	3,680	3,753	4,473	4,787	4,889	4,956
Change	-	22.05%	-3.6%	2%	19.16%	7.04%	2.11%	1.37%
P/E	9.18x	9.65x	6.58x	7.24x	10.8x	9.85x	9.43x	8.98x
PBR	1.03x	0.93x	0.88x	0.87x	-	1.1x	1.06x	1.02x
PEG	-	-0.9x	0.2x	-2.06x	-1.11x	1.33x	2.12x	1.81x
Capitalization / Revenue	0.59x	0.35x	0.35x	0.37x	0.51x	0.45x	0.44x	0.42x
EV / Revenue	0.68x	0.53x	0.56x	0.56x	0.68x	0.67x	0.67x	0.65x
EV / EBITDA	5.88x	5.7x	4.61x	5.21x	6.04x	6.27x	6.12x	6.01x
EV / EBIT	7.98x	7.5x	5.92x	7.45x	9.19x	9.28x	9.22x	9.02x
EV / FCF	35.2x	22.7x	13.2x	8.99x	12.5x	44.7x	27.7x	29.5x
FCF Yield	2.84%	4.41%	7.59%	11.1%	8.02%	2.24%	3.61%	3.39%
Dividend per Share ²	1.86	1.92	1.98	2.03	2.07	2.177	2.257	2.366
Rate of return	7.08%	7.8%	8.8%	8.5%	6.46%	6.91%	7.16%	7.51%
EPS ²	2.86	2.55	3.42	3.3	2.98	3.201	3.344	3.51
Distribution rate	65%	75.3%	57.9%	61.5%	69.5%	68%	67.5%	67.4%
Net sales ¹	4,589	7,135	6,630	6,644	6,534	7,190	7,349	7,660
EBITDA ¹	532	669.5	797.9	721	740.8	764	798.4	825
EBIT ¹	392	509	621.4	503.8	486.5	516.1	530.3	549.6
Net income ¹	293	262.9	353.7	342.3	308.8	330.8	343.9	360.1
Net Debt ¹	438	1,286	1,360	1,292	1,166	1,548	1,649	1,716
Reference price ²	26.26	24.60	22.50	23.88	32.06	31.52	31.52	31.52
Nbr of stocks (in thousands)	102,419	102,888	103,101	103,077	103,139	102,781	-	-
Announcement Date	3/10/22	3/16/23	3/7/24	3/13/25	3/12/26	-	-	-

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.($)
PETRONAS DAGANGAN	17.04x	0.4x	7.88x	5.58%	4.79B
PTT OIL AND RETAIL BUSINESS	14.29x	0.18x	6.23x	3.98%	4.47B
VIVA ENERGY GROUP LIMITED	6.05x	0.28x	7.1x	8.72%	2.52B
WORLD KINECT CORPORATION	13.14x	0.06x	6.03x	2.56%	1.73B
PT AKR CORPORINDO TBK	9.84x	0.51x	6.29x	8.77%	1.45B
SK GAS CO., LTD.	3.33x	0.39x	4.22x	5.13%	1.28B
Average	10.61x	0.30x	6.29x	5.79%	2.71B
Weighted average by Cap.	12.44x	0.29x	6.68x	5.55%