Valuation Santos Limited Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:04:17 2026-08-05 EDT			5-day change	1st Jan Change
4.581 ^EUR	-1.53%		-2.09%	+33.52%

08-04	Australian regulator sues Japan's Inpex over Ichthys LNG emissions breaches	RE
08-04	Miners lead Australian stocks to record highs on signs of easing Iran tensions	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,506	16,030	16,778	13,392	13,334	17,350	-	-
Change	-	3.38%	4.67%	-20.18%	-0.43%	30.12%	-	-
Enterprise Value (EV) ¹	20,579	19,480	21,042	18,283	19,098	21,957	21,294	20,568
Change	-	-5.34%	8.02%	-13.11%	4.46%	14.97%	-3.02%	-3.41%
P/E	15x	7.73x	12x	11x	16.4x	11.9x	10.8x	10.8x
PBR	1.14x	1.08x	1.1x	0.87x	0.85x	1.06x	1.05x	1.03x
PEG	-	0x	-0.4x	-0.8x	-0.5x	0.2x	1.09x	17.34x
Capitalization / Revenue	3.29x	2.06x	2.85x	2.49x	2.7x	2.62x	2.51x	2.47x
EV / Revenue	4.37x	2.5x	3.57x	3.4x	3.87x	3.31x	3.08x	2.93x
EV / EBITDA	7.68x	3.54x	5.26x	5.03x	5.71x	4.79x	4.36x	4.23x
EV / EBIT	14.3x	5.19x	10.1x	9.08x	12.1x	9.13x	8.18x	7.88x
EV / FCF	17.6x	6.83x	9.89x	40.7x	25.2x	14.5x	9.7x	9.26x
FCF Yield	5.68%	14.6%	10.1%	2.46%	3.96%	6.91%	10.3%	10.8%
Dividend per Share ²	0.14	0.151	0.262	0.233	0.237	0.3183	0.3793	0.368
Rate of return	3.05%	3.11%	5.06%	5.64%	5.76%	5.94%	7.08%	6.87%
EPS ²	0.306	0.628	0.432	0.376	0.251	0.4501	0.4944	0.4975
Distribution rate	45.8%	24%	60.6%	62%	94.4%	70.7%	76.7%	74%
Net sales ¹	4,713	7,790	5,889	5,381	4,939	6,634	6,910	7,018
EBITDA ¹	2,679	5,498	3,997	3,637	3,342	4,583	4,887	4,867
EBIT ¹	1,436	3,751	2,075	2,013	1,574	2,406	2,604	2,609
Net income ¹	658	2,112	1,416	1,224	818	1,470	1,622	1,647
Net Debt ¹	5,073	3,450	4,264	4,891	5,764	4,607	3,944	3,218
Reference price ²	4.588	4.853	5.181	4.134	4.116	5.354	5.354	5.354
Nbr of stocks (in thousands)	3,379,649	3,303,215	3,238,575	3,239,501	3,239,897	3,240,271	-	-
Announcement Date	2/15/22	2/21/23	2/20/24	2/18/25	1/21/26	-	-	-

¹USD in Million²USD

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.($)
ARAMCO	13.93x	3.62x	6.56x	5.69%	1,733B
CHEVRON CORPORATION	12.48x	1.73x	5.65x	3.75%	374B
PETROCHINA COMPANY LIMITED	8.05x	0.62x	3.85x	6.54%	286B
SHELL PLC	7.99x	0.88x	3.85x	3.49%	248B
TOTALENERGIES SE	7.95x	1.02x	4.26x	4.78%	190B
CNOOC LIMITED	5.85x	1.73x	2.77x	7.7%	148B
PETROBRAS	3.42x	1.54x	2.92x	11.24%	115B
EQUINOR ASA	7.1x	0.81x	1.98x	4.03%	92.76B
ENI S.P.A.	8.6x	0.8x	3.99x	4.81%	78.04B
Average	8.37x	1.42x	3.98x	5.78%	362.8B
Weighted average by Cap.	11.39x	2.47x	5.39x	5.54%