Valuation SPIE SA Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:06:27 2026-10-15 EDT			5-day change	1st Jan Change
41.02 ^EUR	-1.39%		-0.87%	-14.65%

10-13	Spie Lands Facility Management Contract at German Tech Campus	MT
10-06	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,696	3,969	4,711	5,074	8,279	7,066	-	-
Change	-	7.39%	18.71%	7.7%	63.18%	-14.66%	-	-
Enterprise Value (EV) ¹	4,961	5,292	5,957	6,920	10,057	9,517	9,104	8,673
Change	-	6.69%	12.57%	16.16%	45.34%	-5.37%	-4.34%	-4.73%
P/E	21.6x	26.5x	19.7x	18.5x	47.5x	18.1x	15.6x	14x
PBR	2.2x	2.12x	2.41x	2.43x	3.85x	2.97x	2.69x	2.44x
PEG	-	-2.1x	0.3x	1.4x	-1.3x	0x	1x	1.2x
Capitalization / Revenue	0.53x	0.49x	0.54x	0.51x	0.8x	0.63x	0.59x	0.56x
EV / Revenue	0.71x	0.65x	0.68x	0.7x	0.97x	0.85x	0.75x	0.69x
EV / EBITDA	8.12x	7.58x	7.44x	7.14x	8.86x	8.28x	7.3x	6.62x
EV / EBIT	11.6x	10.4x	10.2x	9.72x	12.7x	10.8x	9.45x	8.47x
EV / FCF	11x	10.3x	9.14x	8.32x	12.4x	13.9x	12.4x	11.3x
FCF Yield	9.05%	9.67%	10.9%	12%	8.07%	7.2%	8.06%	8.84%
Dividend per Share ²	0.6	0.73	0.83	1	1.08	1.239	1.38	1.49
Rate of return	2.64%	3%	2.93%	3.33%	2.19%	2.97%	3.31%	3.57%
EPS ²	1.05	0.92	1.44	1.627	1.037	2.302	2.677	2.982
Distribution rate	57.1%	79.3%	57.6%	61.5%	104%	53.8%	51.5%	50%
Net sales ¹	6,994	8,114	8,725	9,920	10,397	11,241	12,060	12,635
EBITDA ¹	610.7	698.1	801.2	969	1,135	1,150	1,247	1,311
EBIT ¹	426.7	511.2	584.2	712.1	793.5	879.7	963.3	1,023
Net income ¹	169.1	151.5	238.5	273.2	176.4	399.2	463.6	500.9
Net Debt ¹	1,265	1,324	1,246	1,846	1,778	2,451	2,038	1,607
Reference price ²	22.72	24.36	28.30	30.04	49.26	41.72	41.72	41.72
Nbr of stocks (in thousands)	162,656	162,916	166,468	168,900	168,073	169,358	-	-
Announcement Date	3/11/22	3/10/23	3/7/24	3/6/25	3/6/26	-	-	-

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.($)
QUANTA SERVICES, INC.	57.02x	2.63x	25.08x	0.07%	99.31B
VINCI	11.71x	1.02x	5.56x	4.99%	65.58B
COMFORT SYSTEMS USA, INC.	31.79x	3.98x	21.59x	0.21%	54.17B
LARSEN & TOUBRO LIMITED	24.48x	1.91x	18.79x	1.19%	52.56B
FERROVIAL N.V.	47.08x	3.8x	23.97x	2.06%	36.22B
EMCOR GROUP, INC.	22.75x	1.56x	14.42x	0.2%	32.88B
HOCHTIEF AG	26.38x	0.66x	10.82x	2.36%	31.97B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.16x	0.32x	6.03x	5.46%	27.58B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.41x	0.4x	6.34x	2.89%	26.64B
Average	27.53x	1.81x	14.73x	2.16%	47.43B
Weighted average by Cap.	31.50x	2.04x	16.48x	1.86%