Valuation Spinnova Oyj Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:07:13 2026-07-31 EDT			5-day change	1st Jan Change
0.3760 ^EUR	-1.18%		-3.84%	-12.05%

07-30	Spinnova Appoints New Chief Technology Officer	MT
07-21	Spinnova plc Announces Resignation of Shahriare Mahmood as Chief Product and Sustainability Officer	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	688.2	280.4	125.1	51.04	24.21	20.67	-	-
Change	-	-59.26%	-55.38%	-59.2%	-52.56%	-14.65%	-	-
Enterprise Value (EV) ¹	588.1	204.1	70.66	10.16	6.052	12.67	21.37	20.67
Change	-	-65.3%	-65.37%	-85.62%	-40.43%	109.27%	68.69%	-3.28%
P/E	-37.3x	-19.4x	-6.3x	-3.05x	-0.59x	-1.88x	-2.32x	-2.63x
PBR	5.09x	2.8x	1.43x	0.72x	0.79x	1.07x	1.98x	-
PEG	-	0.9x	-0.2x	0.2x	-0x	0x	0.1x	0.2x
Capitalization / Revenue	114x	11.5x	11.8x	67x	70.4x	68.9x	3.44x	2.07x
EV / Revenue	97x	8.4x	6.64x	13.3x	17.6x	42.2x	3.56x	2.07x
EV / EBITDA	-86.9x	-18x	-3.84x	-0.65x	-0.22x	-1.46x	-3.14x	-4.13x
EV / EBIT	-82x	-16.6x	-3.38x	-0.55x	-0.15x	-1.12x	-2.43x	-2.83x
EV / FCF	-48.9x	-	-	-1.13x	-0.49x	-1.56x	-2.51x	-2.55x
FCF Yield	-2.05%	-	-	-88.5%	-202%	-64%	-39.8%	-39.2%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.36	-0.28	-0.38	-0.32	-0.78	-0.21	-0.17	-0.15
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6.063	24.28	10.64	0.762	0.344	0.3	6	10
EBITDA ¹	-6.767	-11.35	-18.42	-15.62	-27.96	-8.7	-6.8	-5
EBIT ¹	-7.172	-12.31	-20.93	-18.35	-41.34	-11.3	-8.8	-7.3
Net income ¹	-15.42	-14.12	-19.6	-16.83	-40.69	-11	-9	-7.7
Net Debt ¹	-100.1	-76.31	-54.43	-40.88	-18.16	-8	0.7	-
Reference price ²	13.4300	5.4400	2.3950	0.9760	0.4630	0.3950	0.3950	0.3950
Nbr of stocks (in thousands)	51,244	51,538	52,229	52,296	52,296	52,317	-	-
Announcement Date	2/24/22	2/28/23	3/14/24	2/13/25	2/12/26	-	-	-

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.($)
ECOLAB INC.	36.82x	5.03x	20.44x	1.04%	78.62B
GIVAUDAN SA	29.49x	4.46x	19.25x	2.25%	37.62B
SIKA AG	24.5x	2.93x	15.15x	2.14%	35.77B
FUJIFILM HOLDINGS CORPORATION	16.16x	1.53x	9.32x	1.95%	28.49B
EMS-CHEMIE HOLDING AG	38.16x	9.37x	28.5x	2.4%	23.78B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	10.4x	2.73x	5.71x	3.9%	19.55B
DUPONT DE NEMOURS, INC.	26.8x	2.78x	11.38x	1.59%	18.75B
SYMRISE AG	23.73x	2.83x	13.03x	1.43%	14.47B
NITTO DENKO CORPORATION	16.14x	1.75x	6.93x	1.89%	14.34B
Average	24.69x	3.71x	14.41x	2.07%	30.15B
Weighted average by Cap.	27.74x	4.08x	16.32x	1.88%