Valuation Saint-Gobain Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 15:27:29 2026-07-27 EDT			5-day change	1st Jan Change
75.86 ^EUR	+2.93%		+0.03%	-13.82%

10:11pm	PRESS DIGEST-Financial Times - July 27	RE
07-21	Cemex Rejects European Commission's Pricing Cartel Allegation	DJ

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	36,422	-	-
Change	-	-27.62%	43.84%	25.9%	0.24%	-15.04%	-	-
Enterprise Value (EV) ¹	39,916	31,847	41,362	52,547	53,227	45,944	44,963	43,535
Change	-	-20.21%	29.88%	27.04%	1.3%	-13.68%	-2.14%	-3.18%
P/E	12.9x	7.82x	12.7x	15.1x	14.9x	12.4x	11.3x	10.2x
PBR	1.56x	1.05x	1.44x	1.69x	1.75x	1.41x	1.33x	1.23x
PEG	-	0.4x	-1.28x	1.85x	6.06x	4.57x	1.16x	1x
Capitalization / Revenue	0.74x	0.46x	0.71x	0.92x	0.92x	0.78x	0.76x	0.73x
EV / Revenue	0.9x	0.62x	0.86x	1.13x	1.15x	0.98x	0.94x	0.88x
EV / EBITDA	6.44x	4.47x	5.91x	7.29x	7.39x	6.37x	5.97x	5.47x
EV / EBIT	8.86x	5.97x	7.88x	9.91x	10.1x	8.85x	8.21x	7.44x
EV / FCF	13.3x	8.45x	10.3x	13x	14.2x	15.6x	14.2x	12.7x
FCF Yield	7.51%	11.8%	9.69%	7.67%	7.05%	6.42%	7.04%	7.88%
Dividend per Share ²	1.63	2	2.1	2.2	2.3	2.352	2.526	2.713
Rate of return	2.63%	4.38%	3.15%	2.57%	2.64%	3.17%	3.41%	3.66%
EPS ²	4.79	5.84	5.26	5.69	5.83	5.988	6.573	7.236
Distribution rate	34%	34.2%	39.9%	38.7%	39.5%	39.3%	38.4%	37.5%
Net sales ¹	44,160	51,197	47,944	46,571	46,483	46,739	47,770	49,658
EBITDA ¹	6,202	7,123	7,001	7,205	7,203	7,209	7,532	7,952
EBIT ¹	4,507	5,337	5,251	5,304	5,293	5,191	5,475	5,848
Net income ¹	2,521	3,003	2,669	2,844	2,883	2,976	3,260	3,558
Net Debt ¹	7,287	8,232	7,393	9,778	10,356	9,523	8,541	7,113
Reference price ²	61.87	45.65	66.66	85.70	86.96	74.16	74.16	74.16
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASSA ABLOY AB	22.29x	2.81x	13.72x	1.97%	39.85B
MASCO CORPORATION	18.79x	2.35x	12.37x	1.59%	15.73B
QXO, INC.	-26.72x	1.59x	17.25x	-.--%	14.19B
CARLISLE COMPANIES INCORPORATED	18.29x	3.06x	12.51x	1.37%	13.57B
ZURN ELKAY WATER SOLUTIONS CORPORATION	32.94x	4.45x	16.48x	0.94%	8.07B
AGC INC.	15.05x	0.8x	5.16x	3.39%	8.03B
SIMPSON MANUFACTURING CO., INC.	21.36x	3.15x	13.07x	0.61%	7.98B
BUILDERS FIRSTSOURCE, INC.	38.06x	0.82x	10.02x	-.--%	7.84B
TOTO LTD.	25.27x	1.45x	11.54x	1.63%	7.45B
Average	18.37x	2.28x	12.46x	1.28%	13.63B
Weighted average by Cap.	17.09x	2.43x	13.03x	1.42%