Valuation Sagax Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 15:56:32 2026-08-21 EDT			5-day change	1st Jan Change
14.15 ^EUR	+1.07%		+1.43%	-

08-19	Carnegie Nordic Real Estate Fund rose 2.14 percent in July, invested in JM after sharp share-price drop	FW
08-17	AB Sagax Acquires 9 Properties Through 6 Transactions	CI

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	62,018	-	-
Change	-	-22.17%	23.71%	-17.34%	-11.59%	-12.78%	-	-
Enterprise Value (EV) ¹	127,317	109,965	127,614	115,275	109,733	105,716	105,443	105,375
Change	-	-13.63%	16.05%	-9.67%	-4.81%	-3.66%	-0.26%	-0.06%
P/E	-	-	-	-	-	12.2x	11.7x	11.4x
PBR	-	-	-	-	-	1.25x	1.14x	1.05x
PEG	-	-	-	-	-	-	2.52x	5.23x
Capitalization / Revenue	32.4x	21.1x	22.5x	15.9x	13.2x	11.1x	10.3x	9.94x
EV / Revenue	40.8x	29.5x	29.6x	22.8x	20.3x	18.8x	17.6x	16.9x
EV / EBITDA	52.5x	38.5x	37.9x	28.8x	25.8x	24x	22.2x	21.1x
EV / EBIT	24.8x	30.3x	29.6x	22.5x	20.5x	18.6x	17.6x	16.9x
EV / FCF	-56.9x	43.8x	47.9x	51.9x	41.6x	-48.7x	40.5x	36.8x
FCF Yield	-1.76%	2.28%	2.09%	1.93%	2.4%	-2.05%	2.47%	2.72%
Dividend per Share ²	-	-	-	-	3.7	3.734	3.92	4.044
Rate of return	-	-	-	-	1.89%	2.23%	2.34%	2.41%
EPS ²	-	-	-	-	-	13.71	14.35	14.66
Distribution rate	-	-	-	-	-	27.2%	27.3%	27.6%
Net sales ¹	3,123	3,727	4,318	5,063	5,402	5,609	6,004	6,241
EBITDA ¹	2,426	2,858	3,369	4,004	4,254	4,399	4,741	5,000
EBIT ¹	5,144	3,624	4,306	5,112	5,362	5,679	5,979	6,248
Net income ¹	9,807	2,718	-13	5,255	4,048	4,205	3,894	4,011
Net Debt ¹	26,269	31,316	30,315	34,847	38,630	43,698	43,424	43,357
Reference price ²	303.00	239.00	274.00	225.00	196.00	167.50	167.50	167.50
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CTP N.V.	5.91x	16.93x	21.12x	5.1%	8.21B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	11.59x	12.55x	15.69x	2.29%	3.22B
WHA CORPORATION	14.53x	7.57x	18.42x	4.24%	2.23B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	11.12x	-	-	-	1.69B
AMATA CORPORATION	8.41x	3.3x	9.02x	4.38%	1.07B
SWEDISH LOGISTIC PROPERTY AB	14.46x	16.12x	18.72x	1.11%	1.07B
MLP GROUP S.A.	8.91x	12.18x	24.81x	-.--%	767M
PROPERTY FOR INDUSTRY LIMITED	12.72x	16.24x	18.19x	4.06%	702M
Average	10.96x	12.13x	17.99x	3.02%	2.37B
Weighted average by Cap.	9.35x	13.77x	18.90x	3.9%