Valuation Sartorius AG Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 07:46:23 2026-10-05 EDT			5-day change	1st Jan Change
202.25 ^EUR	+1.23%		-1.71%	+6.69%

10-01	Sartorius AG : Goldman Sachs sticks Neutral	ZD
09-30	Sartorius AG : Barclays remains its Buy 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	15,682	-	-
Change	-	-35.67%	-15.02%	-34.55%	13.07%	3.57%	-	-
Enterprise Value (EV) ¹	39,161	26,454	25,394	17,138	18,884	19,257	18,952	18,553
Change	-	-32.45%	-4.01%	-32.51%	10.18%	1.98%	-1.59%	-2.11%
P/E	127x	37.2x	111x	176x	110x	66.3x	50.9x	43x
PBR	32.3x	13.9x	11x	5.37x	6.31x	5.84x	5.28x	4.87x
PEG	-	0x	-1.6x	-3x	1.3x	1x	1.7x	2.4x
Capitalization / Revenue	10.9x	5.77x	6.03x	3.96x	4.28x	4.21x	3.84x	3.5x
EV / Revenue	11.4x	6.34x	7.48x	5.07x	5.34x	5.17x	4.64x	4.14x
EV / EBITDA	33.3x	18.8x	26.4x	18.1x	18x	17.3x	15x	13.1x
EV / EBIT	43.4x	24.8x	50.4x	43.7x	34.8x	28.9x	23.9x	20.1x
EV / FCF	85.4x	125x	86.4x	30.3x	48.4x	46.7x	32.2x	25.3x
FCF Yield	1.17%	0.8%	1.16%	3.3%	2.07%	2.14%	3.1%	3.95%
Dividend per Share ²	1.26	1.44	0.74	0.74	0.74	0.7985	0.98	1.131
Rate of return	0.21%	0.39%	0.22%	0.34%	0.3%	0.32%	0.39%	0.45%
EPS ²	4.67	9.92	3	1.22	2.25	3.791	4.942	5.845
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	3,723	4,086	4,477
EBITDA ¹	1,175	1,410	962.7	945	1,052	1,116	1,262	1,419
EBIT ¹	903.2	1,065	503.9	392.6	542.6	667	791.4	922
Net income ¹	318.9	678.1	205.2	84	154.9	255.3	329.3	390.3
Net Debt ¹	1,733	2,375	4,932	3,746	3,741	3,575	3,270	2,870
Reference price ²	595.20	369.40	333.20	215.20	247.20	251.40	251.40	251.40
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.($)
THERMO FISHER SCIENTIFIC, INC.	32.54x	5.7x	21.86x	0.28%	242B
DANAHER CORPORATION	36.27x	6.5x	20.6x	0.69%	150B
INTUITIVE SURGICAL, INC.	42.48x	11.22x	24.76x	-.--%	138B
BOSTON SCIENTIFIC CORPORATION	16.11x	3.32x	10.81x	-.--%	61.74B
EDWARDS LIFESCIENCES CORPORATION	33.65x	6.72x	21.27x	-.--%	49.08B
SIEMENS HEALTHINEERS AG	18.6x	2.27x	11.53x	2.71%	47.43B
AGILENT TECHNOLOGIES, INC.	32.68x	6.47x	21.96x	0.62%	47.3B
VEEVA SYSTEMS INC.	41.85x	10.08x	22.22x	-.--%	44.25B
WATERS CORPORATION	74.44x	7.11x	21.64x	-.--%	41.78B
Average	36.51x	6.60x	19.63x	0.48%	91.4B
Weighted average by Cap.	35.56x	6.81x	20.67x	0.4%