Valuation STEICO SE Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:00:12 2026-09-11 EDT			5-day change	1st Jan Change
18.72 ^EUR	+1.85%		-0.32%	-11.70%

08-12	Steico CEO to Leave by August-end; COO Named as Successor	MT
08-12	Aiveen Kearney to Step Down as Managing Director of STEICO SE, Effective as of 31 August 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,583	607.7	473.9	252.1	297.2	266.2	-	-
Change	-	-61.61%	-22.02%	-46.81%	17.88%	-10.43%	-	-
Enterprise Value (EV) ¹	1,671	725.7	632.7	388.1	394.4	358	344.1	325.5
Change	-	-56.57%	-12.81%	-38.66%	1.63%	-9.23%	-3.89%	-5.4%
P/E	32.9x	12.7x	28.1x	13x	16.6x	17.3x	12.5x	10.4x
PBR	6.75x	2.23x	1.51x	0.74x	0.82x	0.71x	0.68x	0.65x
PEG	-	-20.2x	-0.4x	0.9x	-2.23x	-1.2x	0.3x	0.5x
Capitalization / Revenue	4.08x	1.37x	1.3x	0.67x	0.78x	0.67x	0.64x	0.6x
EV / Revenue	4.31x	1.63x	1.73x	1.03x	1.03x	0.91x	0.83x	0.74x
EV / EBITDA	18.3x	8.06x	11x	4.86x	5.81x	5.51x	4.76x	4.08x
EV / EBIT	24.7x	11.1x	20.8x	10.8x	11x	10.9x	8.67x	7.18x
EV / FCF	97.3x	-38.1x	-19.3x	13.2x	10.4x	23x	19.6x	13.8x
FCF Yield	1.03%	-2.62%	-5.18%	7.59%	9.61%	4.35%	5.1%	7.26%
Dividend per Share ²	0.4	0.4	-	0.2	0.2	0.23	0.35	0.4
Rate of return	0.36%	0.93%	-	1.12%	0.95%	1.22%	1.85%	2.12%
EPS ²	3.42	3.398	1.199	1.372	1.27	1.09	1.51	1.825
Distribution rate	11.7%	11.8%	-	14.6%	15.7%	21.1%	23.2%	21.9%
Net sales ¹	388.2	445.2	365.3	376.3	382.9	395	414.6	440.1
EBITDA ¹	91.3	90	57.7	79.8	67.9	65	72.27	79.77
EBIT ¹	67.61	65.2	30.38	36.03	35.87	32.87	39.7	45.33
Net income ¹	48.16	47.86	16.88	19.32	17.85	17.23	22.5	26.5
Net Debt ¹	88.23	118	158.8	136	97.28	91.87	77.93	59.37
Reference price ²	112.40	43.15	33.65	17.90	21.10	18.90	18.90	18.90
Nbr of stocks (in thousands)	14,083	14,083	14,083	14,083	14,083	14,083	-	-
Announcement Date	5/2/22	5/14/23	5/2/24	5/7/25	4/28/26	-	-	-

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.($)
LOUISIANA-PACIFIC CORPORATION	65.24x	1.93x	17.53x	1.79%	4.6B
STELLA-JONES INC.	13.54x	1.4x	8.42x	2.01%	2.67B
CENTURY PLYBOARDS (INDIA) LIMITED	38.54x	2.76x	20.54x	0.21%	1.7B
DEHUA TB NEW DECORATION MATERIAL CO.,LTD	12x	-	-	-	1.38B
CORTICEIRA AMORIM, SGPS, S.A.	16.62x	1.18x	6.99x	4.99%	1.08B
DEXCO S.A.	13.71x	1.19x	5.22x	2.66%	1B
OENEO	22x	2.26x	10.52x	3.79%	673M
Average	25.95x	1.79x	11.54x	2.58%	1.87B
Weighted average by Cap.	35.48x	1.82x	13.47x	2.1%