Valuation STIF Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 02:23:50 2026-07-15 EDT			5-day change	1st Jan Change
53.05 ^EUR	+0.38%		+2.04%	+0.87%

03-30	Rio Tinto rides the aluminum wave, Sodexo feasts...Delivery Hero at the mercy of doubts
03-27	DBV Technologies, GenSight, Pernod Ricard... stocks to watch today in Paris

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	36.46	134.2	275.8	272.2	-	-
Change	-	268.2%	105.44%	-1.3%	-	-
Enterprise Value (EV) ¹	35.05	129	300.1	292.1	272.5	266.8
Change	-	268.03%	132.63%	-2.65%	-6.72%	-2.09%
P/E	-	13.9x	23.4x	16.5x	14x	12.7x
PBR	-	5.97x	9.04x	6.2x	4.69x	3.66x
PEG	-	-	1.2x	0.4x	0.8x	1.2x
Capitalization / Revenue	-	2.19x	3.05x	2.28x	1.99x	1.88x
EV / Revenue	-	2.11x	3.32x	2.45x	1.99x	1.85x
EV / EBITDA	7.46x	8.22x	14.6x	11.2x	8.86x	8.41x
EV / EBIT	11.1x	9.63x	17.3x	12.9x	10.3x	9.74x
EV / FCF	-35.5x	27.4x	92.2x	34x	15.6x	-
FCF Yield	-2.82%	3.64%	1.08%	2.94%	6.4%	-
Dividend per Share ²	-	0.59	0.68	1.024	1.213	1.321
Rate of return	-	2.23%	1.27%	1.93%	2.29%	2.49%
EPS ²	-	1.904	2.29	3.203	3.782	4.184
Distribution rate	-	31%	29.7%	32%	32.1%	31.6%
Net sales ¹	-	61.2	90.5	119.2	136.9	144.6
EBITDA ¹	4.7	15.7	20.6	26.11	30.76	31.73
EBIT ¹	3.161	13.4	17.3	22.68	26.53	27.39
Net income ¹	2	9.7	11.8	16.43	20.5	21.48
Net Debt ¹	-1.408	-5.242	24.3	19.94	0.3	-5.384
Reference price ²	7.17	26.40	53.70	53.00	53.00	53.00
Nbr of stocks (in thousands)	5,085	5,085	5,135	5,135	-	-
Announcement Date	4/28/24	3/27/25	3/26/26	-	-	-

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.($)
SCHINDLER HOLDING AG	25.35x	2.13x	13.06x	2.73%	34.34B
KONE OYJ	23.28x	2.08x	13.42x	3.92%	29.05B
OTIS WORLDWIDE CORPORATION	17.86x	2.28x	12.93x	2.39%	27.84B
DAIFUKU CO., LTD.	28.52x	3.09x	17.66x	1.24%	14.99B
SHANGHAI MECHANICAL & ELECTRICAL INDUSTRY CO.,LTD.	26.92x	-	-	-	2.82B
KARDEX HOLDING AG	29.69x	1.94x	18.79x	2.23%	2.26B
HYUNDAI ELEVATOR CO., LTD	13.37x	-	-	5.83%	1.66B
SAVARIA CORPORATION	22.74x	2.42x	11.65x	1.83%	1.6B
INTERROLL HOLDING AG	17.56x	1.56x	8.37x	2.57%	1.33B
Average	22.81x	2.21x	13.70x	2.84%	12.88B
Weighted average by Cap.	23.27x	2.28x	13.78x	2.77%