Valuation Simon Property Group, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:25:02 2026-06-12 EDT			5-day change	1st Jan Change
182.25 ^EUR	-2.54%		-0.08%	+15.49%

06-10	Wall Street's Problem Is Not Just Inflation
06-10	Wall Street looks anything but calm

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	52,503	38,606	46,536	56,188	60,433	71,032	-	-
Change	-	-26.47%	20.54%	20.74%	7.55%	17.54%	-	-
Enterprise Value (EV) ¹	77,291	62,945	71,400	79,053	88,040	97,660	97,393	97,618
Change	-	-18.56%	13.43%	10.72%	11.37%	10.93%	-0.27%	0.23%
P/E Ratio	23.4x	18x	20.4x	23.7x	13.1x	34.1x	32.7x	29.9x
PBR	15.6x	13.4x	15.4x	22.1x	13.5x	17.8x	20.7x	19.5x
PEG	-	-3.85x	2.89x	5.91x	0.1x	-0.6x	7.37x	3.27x
Capitalization / Revenue	10.3x	7.3x	8.22x	10.4x	10.3x	11x	10.5x	10.1x
EV / Revenue	15.1x	11.9x	12.6x	14.7x	15.1x	15.1x	14.5x	13.8x
EV / EBITDA	21x	16.5x	17.5x	18.1x	19.1x	19.5x	18.5x	18.1x
EV / EBIT	32x	24.4x	25.4x	25.6x	27.7x	30.7x	28.7x	27.5x
EV / FCF	24.9x	20.2x	22.8x	25.8x	27.5x	88.4x	78.9x	-
FCF Yield	4.02%	4.95%	4.39%	3.87%	3.64%	1.13%	1.27%	-
Dividend per Share ²	5.85	6.9	7.45	8.1	8.55	9.03	9.35	9.675
Rate of return	3.66%	5.87%	5.22%	4.7%	4.62%	4.12%	4.27%	4.42%
EPS ²	6.84	6.52	6.98	7.26	14.17	6.422	6.707	7.32
Distribution rate	85.5%	106%	107%	112%	60.3%	141%	139%	132%
Net sales ¹	5,117	5,291	5,659	5,390	5,839	6,480	6,738	7,066
EBITDA ¹	3,676	3,811	4,069	4,358	4,602	5,020	5,272	5,390
EBIT ¹	2,413	2,584	2,807	3,093	3,175	3,178	3,390	3,551
Net income ¹	2,246	2,136	2,280	2,368	4,624	2,222	2,308	2,430
Net Debt ¹	24,787	24,339	24,864	22,864	27,607	26,627	26,360	26,586
Reference price ²	159.77	117.48	142.64	172.21	185.11	219.04	219.04	219.04
Nbr of stocks (in thousands)	328,619	328,619	326,247	326,278	326,470	324,290	-	-
Announcement Date	2/7/22	2/6/23	2/5/24	2/4/25	1/30/26	-	-	-

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.($)
KIMCO REALTY CORPORATION	31.35x	11.71x	16.38x	4.05%	17.47B
REGENCY CENTERS CORPORATION	32.74x	11.9x	17.9x	3.78%	14.66B
LINK REAL ESTATE INVESTMENT TRUST	14.69x	10.8x	15.67x	6.82%	12.17B
BRIXMOR PROPERTY GROUP INC.	27.71x	10.57x	15.54x	3.81%	10B
AGREE REALTY CORPORATION	39.19x	15.45x	18.65x	4.21%	9.09B
NNN REIT, INC.	22.71x	14.21x	15.63x	5.22%	8.86B
VICINITY CENTRES	11.85x	17.11x	18.77x	4.78%	8.44B
THE MACERICH COMPANY	-149.11x	12.41x	18.43x	2.69%	7.21B
FIBRA UNO	11.08x	7.86x	10.29x	8.85%	6.49B
Average	4.69x	12.45x	16.36x	4.91%	10.49B
Weighted average by Cap.	12.05x	12.37x	16.54x	4.75%