Valuation Sartorius AG Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:05:32 2026-08-18 EDT			5-day change	1st Jan Change
186.80 ^EUR	-1.27%		-1.79%	-0.85%

08-18	Bio-Works appoints Eva Lindskog as new CEO	FW
08-12	Sartorius AG : RBC reaffirms its Neutral rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	37,429	24,078	20,462	13,392	15,142	14,252	-	-
Change	-	-35.67%	-15.02%	-34.55%	13.07%	-5.88%	-	-
Enterprise Value (EV) ¹	39,161	26,454	25,394	17,138	18,884	17,826	17,521	17,119
Change	-	-32.45%	-4.01%	-32.51%	10.18%	-5.6%	-1.72%	-2.29%
P/E	127x	37.2x	111x	176x	110x	60.1x	46.5x	39.3x
PBR	32.3x	13.9x	11x	5.37x	6.31x	5.32x	4.81x	4.44x
PEG	-	0x	-1.6x	-3x	1.3x	0.9x	1.6x	2.1x
Capitalization / Revenue	10.9x	5.77x	6.03x	3.96x	4.28x	3.83x	3.49x	3.18x
EV / Revenue	11.4x	6.34x	7.48x	5.07x	5.34x	4.79x	4.29x	3.82x
EV / EBITDA	33.3x	18.8x	26.4x	18.1x	18x	16x	13.9x	12.1x
EV / EBIT	43.4x	24.8x	50.4x	43.7x	34.8x	26.7x	22.1x	18.6x
EV / FCF	85.4x	125x	86.4x	30.3x	48.4x	43.2x	29.8x	23.3x
FCF Yield	1.17%	0.8%	1.16%	3.3%	2.07%	2.32%	3.35%	4.28%
Dividend per Share ²	1.26	1.44	0.74	0.74	0.74	0.8025	0.9745	1.125
Rate of return	0.21%	0.39%	0.22%	0.34%	0.3%	0.35%	0.43%	0.49%
EPS ²	4.67	9.92	3	1.22	2.25	3.811	4.919	5.828
Distribution rate	27%	14.5%	24.7%	60.7%	32.9%	21.1%	19.8%	19.3%
Net sales ¹	3,449	4,175	3,396	3,381	3,538	3,724	4,084	4,478
EBITDA ¹	1,175	1,410	962.7	945	1,052	1,114	1,258	1,413
EBIT ¹	903.2	1,065	503.9	392.6	542.6	668.3	791	921.7
Net income ¹	318.9	678.1	205.2	84	154.9	255.6	328.1	389.6
Net Debt ¹	1,733	2,375	4,932	3,746	3,741	3,574	3,268	2,867
Reference price ²	595.20	369.40	333.20	215.20	247.20	228.90	228.90	228.90
Nbr of stocks (in thousands)	68,416	68,416	68,416	69,038	69,038	69,038	-	-
Announcement Date	1/27/22	1/26/23	1/26/24	1/28/25	2/3/26	-	-	-

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.($)
SARTORIUS AG	61.37x	4.87x	16.29x	0.34%	16.89B
INNER MONGOLIA FURUI MEDICAL SCIENCE CO., LTD.	40.75x	-	-	1.99%	1.76B
QUIDELORTHO CORPORATION	-3.54x	1.4x	6.48x	-	1B
ECKERT & ZIEGLER SE	16.23x	2.29x	7.67x	1.44%	979M
VAREX IMAGING CORPORATION	48.9x	-	-	-	778M
SHANGHAI AOHUA PHOTOELECTRICITY ENDOSCOPE CO., LTD.	62.08x	-	-	0.72%	637M
REVENIO GROUP OYJ	21.1x	3x	12.82x	1.62%	439M
908 DEVICES INC.	-10.92x	-	-	-	421M
Average	29.50x	2.89x	10.82x	1.22%	2.86B
Weighted average by Cap.	52.52x	4.52x	15.27x	0.57%