Valuation SES AI Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:05:36 2026-10-09 EDT			5-day change	1st Jan Change
0.6450 ^EUR	+10.26%		-8.51%	-

09-29	SES AI Corporation Completes Scale Up to Annual Production Capacity of Approximately One Million Li-Metal and Li-Ion Pouch Cells at Chungju Facility	CI
08-12	Deutsche Bank Adjusts SES AI Price Target to $1.10 From $1.40, Maintains Hold Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,102	643.7	789.7	657.1	289.5	-	-
Change	-	-41.59%	22.69%	-16.79%	-55.94%	-	-
Enterprise Value (EV) ¹	711.9	558	660.9	629.9	235	236.1	266.8
Change	-	-21.62%	18.44%	-4.69%	-62.7%	0.5%	12.98%
P/E	-17.5x	-10.8x	-7.06x	-8.18x	-4.36x	-4.88x	-5.77x
PBR	0.5x	1.81x	2.84x	2.77x	1.57x	1.93x	2.68x
PEG	-	1.94x	-0.1x	0.3x	0.2x	0.5x	0.4x
Capitalization / Revenue	-	-	-	31.3x	9x	4.35x	3.08x
EV / Revenue	-	-	-	30x	7.31x	3.55x	2.84x
EV / EBITDA	-9.25x	-10.7x	-8.16x	-10.1x	-4.3x	-4.59x	-4.02x
EV / EBIT	-8.95x	-7.14x	-6.05x	-7.62x	-3.31x	-3.64x	-3.84x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.18	-0.17	-0.31	-0.22	-0.1787	-0.1598	-0.1352
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	-	-	-	21	32.16	66.59	93.91
EBITDA ¹	-76.98	-51.97	-81	-62.56	-54.69	-51.42	-66.37
EBIT ¹	-79.57	-78.16	-109.2	-82.61	-71.06	-64.83	-69.38
Net income ¹	-50.99	-53.4	-100.2	-73.04	-59.98	-52.83	-44.94
Net Debt ¹	-390.1	-85.67	-128.8	-27.24	-54.56	-53.39	-22.75
Reference price ²	3.1500	1.8300	2.1900	1.8000	0.7798	0.7798	0.7798
Nbr of stocks (in thousands)	349,825	351,729	360,585	365,072	371,287	-	-
Announcement Date	3/14/23	2/26/24	2/25/25	3/4/26	-	-	-

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.($)
SIEMENS AG	25.13x	2.98x	16.26x	2.06%	234B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.45x	1.8x	8.11x	3.54%	208B
SCHNEIDER ELECTRIC SE	27.82x	3.62x	16.62x	1.75%	168B
EATON CORPORATION PLC	38.25x	5.63x	23.69x	1.03%	167B
DELTA ELECTRONICS, INC.	48.11x	6.44x	28.85x	1.03%	160B
TRANE TECHNOLOGIES PLC	31.49x	4.53x	22.2x	0.86%	105B
DELTA ELECTRONICS (THAILAND)	96.27x	11.92x	68.16x	0.33%	99.63B
JOHNSON CONTROLS INTERNATIONAL PLC	32.9x	4.08x	21.88x	1.04%	95.37B
VERTIV HOLDINGS CO.	40.18x	6.61x	26.53x	0.1%	93.47B
Average	39.40x	5.29x	25.81x	1.3%	147.82B
Weighted average by Cap.	35.64x	4.75x	22.95x	1.56%