Valuation State Street Corporation Deutsche Boerse AG

Stocks

End-of-day quote Deutsche Boerse AG			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

10-07	Exchange-Traded Funds Lower as US Equities Decline After Midday	MT
10-07	US SEC will not charge top funds over climate concerns but warns of disclosure obligations	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	34,004	28,464	23,903	28,773	36,034	47,850	-	-
Change	-	-16.29%	-16.02%	20.37%	25.24%	32.79%	-	-
Enterprise Value (EV) ¹	49,182	46,734	48,269	65,566	61,406	81,447	81,502	82,598
Change	-	-4.98%	3.29%	35.83%	-6.34%	32.64%	0.07%	1.34%
P/E	12.9x	10.8x	13.9x	12x	13.7x	13x	11.3x	10.2x
PBR	1.24x	1.07x	0.98x	1.26x	1.48x	1.89x	1.73x	1.62x
PEG	-	-	-0.6x	0.3x	0.9x	0.3x	0.8x	1x
Capitalization / Revenue	2.83x	2.34x	2x	2.21x	2.58x	3x	2.85x	2.72x
EV / Revenue	4.09x	3.85x	4.04x	5.04x	4.4x	5.11x	4.85x	4.69x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	14.6x	13x	16.2x	18.9x	16.2x	15.7x	14.4x	13.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.18	2.4	2.64	2.9	3.2	3.506	3.785	4.027
Rate of return	2.34%	3.09%	3.41%	2.95%	2.48%	2.01%	2.17%	2.31%
EPS ²	7.19	7.19	5.58	8.21	9.4	13.43	15.39	17.01
Distribution rate	30.3%	33.4%	47.3%	35.3%	34%	26.1%	24.6%	23.7%
Net sales ¹	12,027	12,148	11,945	13,000	13,944	15,954	16,790	17,609
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	3,378	3,604	2,987	3,470	3,790	5,176	5,676	6,053
Net income ¹	2,572	2,660	1,821	2,483	2,717	3,725	4,122	4,323
Net Debt ¹	15,178	18,270	24,366	36,793	25,372	33,596	33,652	34,748
Reference price ²	93.00	77.57	77.46	98.15	129.01	174.19	174.19	174.19
Nbr of stocks (in thousands)	365,629	366,940	308,584	293,151	279,312	274,702	-	-
Announcement Date	1/19/22	1/20/23	1/19/24	1/17/25	1/16/26	-	-	-

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.($)
BLACKROCK, INC.	20.25x	5.65x	12.04x	2.12%	167B
UBS GROUP AG	14.03x	3.44x	-	2.52%	150B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.58x	7.13x	-	1.6%	97.52B
BLACKSTONE INC.	18.97x	6.66x	12.09x	4.53%	90.68B
KKR & CO. INC.	24.31x	7.81x	11.82x	0.86%	81.39B
BROOKFIELD ASSET MANAGEMENT LTD.	21.25x	11.34x	18.24x	4.45%	72.21B
APOLLO GLOBAL MANAGEMENT, INC.	14.31x	10.79x	8.18x	1.93%	68.47B
STATE STREET CORPORATION	13.09x	5.13x	-	1.99%	48.28B
Average	17.72x	7.24x	12.48x	2.5%	96.91B
Weighted average by Cap.	17.86x	6.70x	12.40x	2.48%