Valuation Sea Limited Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 15:55:02 2026-08-07 EDT			5-day change	1st Jan Change
97.60 ^EUR	+1.04%		+5.40%	-12.86%

08-07	Asian Equities Traded in the US as American Depositary Receipts Rise in Friday Trading; End Week Up 2%	MT
08-06	Asian Equities Traded in the US as American Depositary Receipts Rise in Thursday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	124,075	29,227	22,954	60,937	75,524	69,474	-	-
Change	-	-76.44%	-21.46%	165.48%	23.94%	-8.01%	-	-
Enterprise Value (EV) ¹	117,492	25,792	20,963	55,324	66,795	60,086	58,220	54,527
Change	-	-78.05%	-18.72%	163.92%	20.74%	-10.04%	-3.11%	-6.34%
P/E	-58.3x	-17.6x	162x	143x	50.6x	37.9x	27.2x	21.5x
PBR	16.9x	5.14x	3.24x	6.89x	6.22x	4.72x	3.89x	3.19x
PEG	-	0.8x	-1x	1x	0x	2x	0.7x	0.8x
Capitalization / Revenue	12.5x	2.35x	1.76x	3.62x	3.29x	2.32x	1.91x	1.64x
EV / Revenue	11.8x	2.07x	1.6x	3.29x	2.91x	2.01x	1.6x	1.29x
EV / EBITDA	-198x	-29.4x	17.8x	28.2x	19.4x	15.8x	11.9x	9.15x
EV / EBIT	-74.2x	-17.3x	93.3x	83.6x	33.6x	23.3x	16x	11.7x
EV / FCF	-196x	-12.7x	11.5x	18.7x	14.8x	13.4x	12.7x	9.97x
FCF Yield	-0.51%	-7.88%	8.69%	5.34%	6.74%	7.48%	7.89%	10%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-3.84	-2.96	0.25	0.74	2.52	2.99	4.172	5.273
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	9,955	12,450	13,064	16,820	22,938	29,947	36,344	42,311
EBITDA ¹	-593.6	-878.1	1,179	1,962	3,437	3,803	4,898	5,959
EBIT ¹	-1,583	-1,488	224.8	662.2	1,985	2,575	3,648	4,676
Net income ¹	-2,047	-1,651	150.7	444.3	1,578	1,873	2,706	3,471
Net Debt ¹	-6,583	-3,436	-1,991	-5,614	-8,729	-9,388	-11,255	-14,948
Reference price ²	223.71	52.03	40.50	106.10	127.57	113.43	113.43	113.43
Nbr of stocks (in thousands)	554,625	561,738	566,759	574,340	592,020	612,485	-	-
Announcement Date	3/1/22	3/7/23	3/4/24	3/4/25	3/3/26	-	-	-

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.($)
MICROSOFT CORPORATION	25.42x	9.4x	15.32x	0.78%	3,713B
PALANTIR TECHNOLOGIES INC.	115.04x	49.11x	79.55x	-.--%	413B
CADENCE DESIGN SYSTEMS, INC.	70.66x	14.9x	31.42x	-.--%	93.42B
DATADOG, INC.	375.44x	17.79x	70.34x	-.--%	84B
SYNOPSYS, INC.	154.15x	9x	22.98x	-.--%	79.65B
SEA LIMITED	37.94x	2.01x	15.8x	-.--%	69.47B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	114.23x	5.18x	29.15x	-.--%	46.09B
ATLASSIAN CORPORATION	-274.21x	5.71x	18.88x	-.--%	37.83B
TWILIO INC.	27.99x	5.73x	27.41x	-.--%	36.62B
Average	71.85x	13.20x	34.54x	0.09%	508.13B
Weighted average by Cap.	41.74x	13.03x	22.87x	0.63%