Valuation Saint-Gobain Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 10:52:54 2026-06-29 EDT			5-day change	1st Jan Change
78.00 ^EUR	-2.45%		+1.22%	-10.01%

06-29	Gloomy mood in Europe as Wall Street pushes ahead
06-26	SAINT GOBAIN : Jefferies keeps its Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	32,629	23,615	33,969	42,769	42,871	37,796	-	-
Change	-	-27.62%	43.84%	25.9%	0.24%	-11.84%	-	-
Enterprise Value (EV) ¹	39,916	31,847	41,362	52,547	53,227	47,382	46,450	45,655
Change	-	-20.21%	29.88%	27.04%	1.3%	-10.98%	-1.97%	-1.71%
P/E	12.9x	7.82x	12.7x	15.1x	14.9x	12.8x	11.6x	10.5x
PBR	1.56x	1.05x	1.44x	1.69x	1.75x	1.47x	1.38x	1.29x
PEG	-	0.4x	-1.28x	1.85x	6.06x	2.99x	1.1x	1x
Capitalization / Revenue	0.74x	0.46x	0.71x	0.92x	0.92x	0.81x	0.78x	0.75x
EV / Revenue	0.9x	0.62x	0.86x	1.13x	1.15x	1.01x	0.96x	0.91x
EV / EBITDA	6.44x	4.47x	5.91x	7.29x	7.39x	6.53x	6.1x	5.68x
EV / EBIT	8.86x	5.97x	7.88x	9.91x	10.1x	9.02x	8.34x	7.67x
EV / FCF	13.3x	8.45x	10.3x	13x	14.2x	15.6x	14.3x	13x
FCF Yield	7.51%	11.8%	9.69%	7.67%	7.05%	6.39%	7.01%	7.71%
Dividend per Share ²	1.63	2	2.1	2.2	2.3	2.371	2.554	2.728
Rate of return	2.63%	4.38%	3.15%	2.57%	2.64%	3.06%	3.29%	3.52%
EPS ²	4.79	5.84	5.26	5.69	5.83	6.08	6.7	7.394
Distribution rate	34%	34.2%	39.9%	38.7%	39.5%	39%	38.1%	36.9%
Net sales ¹	44,160	51,197	47,944	46,571	46,483	46,887	48,423	50,252
EBITDA ¹	6,202	7,123	7,001	7,205	7,203	7,256	7,619	8,040
EBIT ¹	4,507	5,337	5,251	5,304	5,293	5,252	5,570	5,953
Net income ¹	2,521	3,003	2,669	2,844	2,883	3,042	3,321	3,635
Net Debt ¹	7,287	8,232	7,393	9,778	10,356	9,585	8,654	7,858
Reference price ²	61.87	45.65	66.66	85.70	86.96	77.54	77.54	77.54
Nbr of stocks (in thousands)	527,378	517,315	509,589	499,051	493,000	487,444	-	-
Announcement Date	2/24/22	2/23/23	2/29/24	2/27/25	3/11/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASSA ABLOY AB	22.23x	2.79x	13.75x	1.99%	38.98B
MASCO CORPORATION	19.04x	2.37x	12.48x	1.58%	15.87B
CARLISLE COMPANIES INCORPORATED	20.76x	3.48x	14.06x	1.19%	15.68B
QXO, INC.	-39.29x	1.43x	16.25x	-.--%	12.9B
BUILDERS FIRSTSOURCE, INC.	41.32x	0.93x	11.26x	-.--%	9.59B
AGC INC.	17.62x	0.89x	5.79x	2.94%	9.39B
TOTO LTD.	29.44x	1.69x	13.59x	1.41%	8.68B
SIMPSON MANUFACTURING CO., INC.	23.17x	3.43x	14.22x	0.56%	8.64B
ZURN ELKAY WATER SOLUTIONS CORPORATION	34.63x	4.68x	17.32x	0.89%	8.49B
Average	18.77x	2.41x	13.19x	1.17%	14.25B
Weighted average by Cap.	17.93x	2.50x	13.37x	1.35%