Valuation Solvay SA Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 03:26:41 2026-07-03 EDT			5-day change	1st Jan Change
25.90 ^EUR	-1.15%		-2.63%	-4.50%

06-22	EU courts Brazil as strategic partner in global race for critical minerals	RE
06-16	Solvay Wins Patent Battle for Soda Ash Recycling Method in Europe	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,543	9,790	2,912	3,251	2,837	2,758	-	-
Change	-	-7.14%	-70.26%	11.65%	-12.73%	-2.8%	-	-
Enterprise Value (EV) ¹	12,692	11,581	4,401	4,751	4,434	4,466	4,487	4,398
Change	-	-8.75%	-62%	7.96%	-6.67%	0.7%	0.48%	-1.99%
P/E	11.2x	5.16x	1.4x	14.8x	97x	13.5x	11.6x	11.6x
PBR	1.2x	0.92x	2.31x	2.47x	2.65x	2.6x	2.67x	2.69x
PEG	-	0x	0.17x	-0.2x	-1.1x	0x	0.7x	-19.63x
Capitalization / Revenue	1.04x	0.73x	0.6x	0.69x	0.67x	0.67x	0.65x	0.64x
EV / Revenue	1.26x	0.86x	0.9x	1.01x	1.04x	1.09x	1.06x	1.02x
EV / EBITDA	5.39x	3.59x	3.53x	4.52x	5.03x	5.65x	5.34x	4.98x
EV / EBIT	7.93x	4.77x	4.75x	6.49x	7.9x	9.55x	8.81x	7.68x
EV / FCF	14.7x	10.6x	7.84x	13.2x	12.7x	21.5x	15.9x	14x
FCF Yield	6.79%	9.47%	12.7%	7.6%	7.89%	4.66%	6.3%	7.15%
Dividend per Share ²	3.85	4.05	2.43	2.43	2.43	2.424	2.436	2.451
Rate of return	3.77%	4.29%	8.76%	7.8%	8.95%	9.2%	9.24%	9.3%
EPS ²	9.13	18.3	19.85	2.1	0.28	1.948	2.281	2.267
Distribution rate	42.2%	22.1%	12.2%	116%	868%	124%	107%	108%
Net sales ¹	10,105	13,426	4,880	4,686	4,262	4,113	4,215	4,319
EBITDA ¹	2,356	3,229	1,246	1,052	881	790.6	841	882.5
EBIT ¹	1,600	2,426	926	732	561	467.7	509.6	572.6
Net income ¹	948	1,905	2,093	223	30	212.9	249.2	249.8
Net Debt ¹	2,149	1,791	1,489	1,500	1,597	1,708	1,729	1,640
Reference price ²	102.20	94.46	27.73	31.16	27.16	26.36	26.36	26.36
Nbr of stocks (in thousands)	103,158	103,640	105,008	104,332	104,465	104,623	-	-
Announcement Date	2/23/22	2/23/23	3/13/24	3/5/25	2/24/26	-	-	-

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.($)
SHIN-ETSU CHEMICAL CO., LTD.	22.16x	4.1x	11.12x	1.72%	80.23B
BASF SE	16.64x	0.9x	7.68x	4.78%	47.11B
PIDILITE INDUSTRIES LIMITED	67.35x	11.03x	46.41x	0.82%	17.08B
ASAHI KASEI CORPORATION	15.35x	0.98x	7.26x	2.42%	15.55B
MITSUBISHI CHEMICAL GROUP CORPORATION	13.95x	0.76x	5.3x	2.78%	9.8B
BRENNTAG SE	16.18x	0.69x	7.9x	3.29%	9.28B
SRF LIMITED	37.42x	4.86x	21.45x	0.35%	8.7B
DO-FLUORIDE NEW MATERIALS CO., LTD.	53.6x	-	-	0.56%	8.4B
SYENSQO SA/NV	28.63x	1.48x	7.95x	2.44%	7.73B
Average	30.14x	3.10x	14.38x	2.13%	22.65B
Weighted average by Cap.	25.68x	3.29x	12.96x	2.45%