Valuation Sagax Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 02:55:01 2026-10-23 EDT			5-day change	1st Jan Change
13.60 ^EUR	+2.26%		+1.49%	-16.56%

02:32am	Nordea raises target price for Sagax to SEK 215 (210), reiterates Buy	FW
12:08am	SEB raises target price for Sagax to SEK 186 (180), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	101,048	78,649	97,299	80,428	71,103	61,539	-	-
Change	-	-22.17%	23.71%	-17.34%	-11.59%	-13.45%	-	-
Enterprise Value (EV) ¹	127,317	109,965	127,614	115,275	109,733	105,239	103,501	102,060
Change	-	-13.63%	16.05%	-9.67%	-4.81%	-4.1%	-1.65%	-1.39%
P/E	-	-	-	-	-	10.4x	9.85x	9.7x
PBR	-	-	-	-	-	1.3x	1.19x	1.09x
PEG	-	-	-	-	-	-	1.83x	6.45x
Capitalization / Revenue	32.4x	21.1x	22.5x	15.9x	13.2x	10.9x	10.1x	9.89x
EV / Revenue	40.8x	29.5x	29.6x	22.8x	20.3x	18.6x	17.1x	16.4x
EV / EBITDA	52.5x	38.5x	37.9x	28.8x	25.8x	21.2x	19.2x	18.2x
EV / EBIT	24.8x	30.3x	29.6x	22.5x	20.5x	16.7x	16.5x	15.7x
EV / FCF	-56.9x	43.8x	47.9x	51.9x	41.6x	-28x	36.9x	34x
FCF Yield	-1.76%	2.28%	2.09%	1.93%	2.4%	-3.58%	2.71%	2.94%
Dividend per Share ²	-	-	-	-	3.7	3.567	3.74	3.788
Rate of return	-	-	-	-	1.89%	2.22%	2.33%	2.36%
EPS ²	-	-	-	-	-	15.47	16.3	16.55
Distribution rate	-	-	-	-	-	23.1%	22.9%	22.9%
Net sales ¹	3,123	3,727	4,318	5,063	5,402	5,654	6,068	6,222
EBITDA ¹	2,426	2,858	3,369	4,004	4,254	4,960	5,391	5,600
EBIT ¹	5,144	3,624	4,306	5,112	5,362	6,290	6,270	6,488
Net income ¹	9,807	2,718	-13	5,255	4,048	5,267	4,379	4,479
Net Debt ¹	26,269	31,316	30,315	34,847	38,630	43,700	41,962	40,521
Reference price ²	303.00	239.00	274.00	225.00	196.00	160.50	160.50	160.50
Nbr of stocks (in thousands)	443,915	444,281	464,596	464,686	464,709	494,709	-	-
Announcement Date	2/11/22	2/17/23	2/22/24	2/21/25	2/9/26	-	-	-

¹SEK in Million²SEK

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.($)
VINGROUP	62.96x	-	-	-	67.56B
SUN HUNG KAI PROPERTIES LIMITED	12.14x	4.28x	10.97x	3.97%	38.49B
MITSUBISHI ESTATE CO., LTD.	18.65x	4.05x	16.27x	1.31%	28.88B
EMAAR PROPERTIES	5.63x	0.73x	1.53x	8.79%	27.38B
CHINA RESOURCES LAND LIMITED	8.03x	1.47x	8.23x	4.41%	26.77B
MITSUI FUDOSAN CO., LTD.	14.3x	3.13x	15x	2.44%	26.49B
CK ASSET HOLDINGS LIMITED	9.78x	1.91x	7.86x	4.29%	19.69B
VINHOMES	8.59x	3.04x	7.1x	-.--%	20.34B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.25x	6.44x	16.93x	1.64%	19.06B
Average	17.04x	3.13x	10.49x	3.36%	30.52B
Weighted average by Cap.	24.13x	3.12x	10.50x	3.52%