Valuation Securitas AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:10:15 2026-07-03 EDT			5-day change	1st Jan Change
14.76 ^EUR	+2.57%		+5.50%	+9.05%

06-29	ABG Sundal Collier Upgrades Securitas to Buy Rating, Lifts PT	MT
06-25	IMY criticizes Securitas for camera surveillance of employees, receives reprimand	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	45,445	49,821	56,478	78,432	84,333	94,016	-	-
Change	-	9.63%	13.36%	38.87%	7.52%	11.48%	-	-
Enterprise Value (EV) ¹	59,996	90,355	94,008	116,355	115,634	122,536	119,487	116,053
Change	-	50.6%	4.04%	23.77%	-0.62%	5.97%	-2.49%	-2.87%
P/E	14.5x	9.45x	44x	15.2x	16.5x	13.6x	12.6x	11.6x
PBR	2.19x	1.37x	1.54x	1.84x	2.16x	2.2x	2.02x	1.85x
PEG	-	1.33x	-0.6x	0x	-18.58x	0.4x	1.5x	1.45x
Capitalization / Revenue	0.42x	0.37x	0.36x	0.48x	0.54x	0.63x	0.61x	0.58x
EV / Revenue	0.56x	0.68x	0.6x	0.72x	0.75x	0.82x	0.77x	0.72x
EV / EBITDA	7.15x	8.41x	7.13x	8.15x	7.69x	8.06x	7.49x	6.95x
EV / EBIT	10.5x	11.9x	9.77x	11x	10.6x	10.7x	9.86x	9.1x
EV / FCF	15x	26.4x	19x	22.9x	16.9x	17.8x	16.2x	14.6x
FCF Yield	6.67%	3.79%	5.25%	4.36%	5.91%	5.61%	6.16%	6.87%
Dividend per Share ²	4.4	3.45	3.8	4.5	5.3	5.978	6.589	7.01
Rate of return	3.53%	3.97%	3.85%	3.29%	3.6%	3.64%	4.02%	4.27%
EPS ²	8.59	9.2	2.24	9.01	8.93	12.05	13.06	14.1
Distribution rate	51.2%	37.5%	170%	49.9%	59.4%	49.6%	50.5%	49.7%
Net sales ¹	107,700	133,237	157,249	161,921	155,113	149,690	155,122	160,762
EBITDA ¹	8,392	10,739	13,183	14,284	15,044	15,201	15,959	16,688
EBIT ¹	5,688	7,619	9,627	10,561	10,930	11,485	12,120	12,747
Net income ¹	3,133	4,310	1,285	5,160	5,115	6,956	7,521	8,124
Net Debt ¹	14,551	40,534	37,530	37,923	31,301	28,520	25,471	22,037
Reference price ²	124.65	86.96	98.58	136.90	147.20	164.10	164.10	164.10
Nbr of stocks (in thousands)	364,584	572,918	572,918	572,918	572,918	572,918	-	-
Announcement Date	2/8/22	2/7/23	2/7/24	2/6/25	2/4/26	-	-	-

¹SEK in Million²SEK

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.($)
SECOM CO., LTD.	22.66x	1.74x	9.17x	1.76%	16.43B
VERISURE PLC	81.97x	3.8x	8.36x	2.07%	12.28B
ADITYA INFOTECH LIMITED	141.09x	-	-	-	4.44B
THE GEO GROUP, INC.	24.66x	1.79x	9.9x	-	3.97B
LOOMIS AB	14.09x	1.39x	6.02x	3.32%	3.35B
PROSEGUR COMPAÑÍA DE SEGURIDAD, S.A.	11.44x	0.58x	4.96x	6.13%	1.71B
PROSEGUR CASH, S.A.	8.83x	0.85x	4.65x	6.66%	1.06B
Average	43.53x	1.69x	7.18x	3.99%	6.18B
Weighted average by Cap.	50.41x	2.29x	8.41x	2.38%