Valuation Sagax Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:01:11 2026-07-28 EDT			5-day change	1st Jan Change
14.00 ^EUR	+2.56%		-0.71%	-

07-27	Astra Zeneca in focus as the OMXS30 rose 0.57%	FW
07-27	Astra Zeneca report and study miss, OMXS30 index up 1.4 percent	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	62,026	-	-
Change	-	-22.17%	23.71%	-17.34%	-11.59%	-12.77%	-	-
Enterprise Value (EV) ¹	127,317	109,965	127,614	115,275	109,733	105,328	104,795	104,307
Change	-	-13.63%	16.05%	-9.67%	-4.81%	-4.01%	-0.51%	-0.47%
P/E	-	-	-	-	-	12.1x	11.6x	11.3x
PBR	-	-	-	-	-	1.24x	1.13x	1.04x
PEG	-	-	-	-	-	-	2.5x	5.19x
Capitalization / Revenue	32.4x	21.1x	22.5x	15.9x	13.2x	11.1x	10.3x	9.97x
EV / Revenue	40.8x	29.5x	29.6x	22.8x	20.3x	18.8x	17.5x	16.8x
EV / EBITDA	52.5x	38.5x	37.9x	28.8x	25.8x	21.8x	20.6x	19.6x
EV / EBIT	24.8x	30.3x	29.6x	22.5x	20.5x	18.5x	17.4x	16.7x
EV / FCF	-56.9x	43.8x	47.9x	51.9x	41.6x	-48.5x	40.3x	36.4x
FCF Yield	-1.76%	2.28%	2.09%	1.93%	2.4%	-2.06%	2.48%	2.75%
Dividend per Share ²	-	-	-	-	3.7	3.734	3.92	4.044
Rate of return	-	-	-	-	1.89%	2.25%	2.36%	2.44%
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	5,610	6,000	6,221
EBITDA ¹	2,426	2,858	3,369	4,004	4,254	4,831	5,080	5,321
EBIT ¹	5,144	3,624	4,306	5,112	5,362	5,685	6,009	6,257
Net income ¹	9,807	2,718	-13	5,255	4,048	4,313	3,889	4,007
Net Debt ¹	26,269	31,316	30,315	34,847	38,630	43,302	42,769	42,280
Reference price ²	303.00	239.00	274.00	225.00	196.00	166.00	166.00	166.00
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.	6.15x	17.19x	21.57x	4.37%	9.24B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	12.43x	12.88x	15.98x	2.34%	3.19B
WHA CORPORATION	14.38x	7.35x	17.79x	4.26%	2.18B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	9.15x	-	-	-	1.38B
SWEDISH LOGISTIC PROPERTY AB	14.74x	16.28x	18.9x	1.09%	1.06B
AMATA CORPORATION	8.1x	2.87x	7.95x	4.63%	924M
PROPERTY FOR INDUSTRY LIMITED	13.05x	16.49x	18.47x	3.96%	697M
MLP GROUP S.A.	11.08x	13.12x	10.06x	-.--%	682M
STENDÖRREN FASTIGHETER	12.5x	13.12x	17.95x	-.--%	611M
Average	11.29x	12.41x	16.09x	2.58%	2.22B
Weighted average by Cap.	9.41x	14.22x	18.68x	3.52%