Valuation Sysco Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 15:55:02 2026-07-07 EDT			5-day change	1st Jan Change
74.12 ^EUR	+0.87%		+1.95%	+17.93%

06-30	Sysco Awarded Up to $281 Million US Navy Food Contract	MT
06-28	Sysco Corporation(NYSE:SYY) dropped from Russell 1000 Dynamic Index	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	38,993	43,331	36,922	35,551	36,361	40,464	-	-
Change	-	11.13%	-14.79%	-3.71%	2.28%	11.28%	-	-
Enterprise Value (EV) ¹	47,069	53,111	46,587	46,837	48,599	52,489	51,860	50,661
Change	-	12.84%	-12.28%	0.54%	3.76%	8%	-1.2%	-2.31%
P/E	74.7x	32.2x	21x	18.4x	20.1x	21.1x	17.2x	16.2x
PBR	25.2x	31.3x	18.4x	19.3x	19.6x	14.5x	9.52x	7.3x
PEG	-	0x	0.7x	1.5x	-4.89x	2.84x	0.7x	2.77x
Capitalization / Revenue	0.76x	0.63x	0.48x	0.45x	0.45x	0.48x	0.46x	0.44x
EV / Revenue	0.92x	0.77x	0.61x	0.59x	0.6x	0.62x	0.59x	0.55x
EV / EBITDA	21.4x	16x	12.1x	11.2x	11.3x	11.9x	11x	10.2x
EV / EBIT	32.2x	20.2x	14.5x	13.5x	13.8x	14.5x	13.3x	12.4x
EV / FCF	32.8x	45.8x	22.5x	21.7x	30.3x	21.6x	19.8x	17.4x
FCF Yield	3.04%	2.18%	4.45%	4.61%	3.3%	4.62%	5.04%	5.73%
Dividend per Share ²	1.82	1.9	1.96	2	2.07	2.158	2.227	2.339
Rate of return	2.39%	2.23%	2.69%	2.8%	2.76%	2.55%	2.63%	2.76%
EPS ²	1.02	2.64	3.47	3.89	3.73	4.007	4.928	5.217
Distribution rate	178%	72%	56.5%	51.4%	55.5%	53.9%	45.2%	44.8%
Net sales ¹	51,298	68,636	76,325	78,844	81,370	84,383	88,541	91,604
EBITDA ¹	2,198	3,327	3,847	4,192	4,293	4,403	4,734	4,984
EBIT ¹	1,460	2,633	3,210	3,481	3,523	3,615	3,887	4,100
Net income ¹	524.2	1,359	1,770	1,955	1,828	1,904	2,347	2,485
Net Debt ¹	8,076	9,780	9,665	11,286	12,238	12,025	11,396	10,197
Reference price ²	76.22	85.05	72.87	71.39	75.01	84.62	84.62	84.62
Nbr of stocks (in thousands)	511,582	509,476	506,682	497,982	484,752	478,183	-	-
Announcement Date	8/10/21	8/9/22	8/1/23	7/30/24	7/29/25	-	-	-

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.($)
WALMART INC.	38.15x	1.23x	18.89x	0.9%	888B
LOBLAW COMPANIES LIMITED	27.18x	1.16x	10.05x	1%	51.53B
TESCO PLC	15.11x	0.53x	7.72x	3.42%	39.49B
KROGER CO. (THE)	11.53x	0.33x	6.12x	2.53%	35.86B
AHOLD DELHAIZE N.V.	13x	0.49x	6.21x	3.57%	36.54B
WOOLWORTHS GROUP LIMITED	45.51x	0.89x	10.47x	2.39%	33.39B
GEORGE WESTON LIMITED	21.61x	0.73x	6.24x	1.42%	26.31B
AEON CO., LTD.	54.05x	0.64x	10.68x	1%	24.98B
US FOODS HOLDING CORP.	26.48x	0.66x	12.92x	-.--%	22.9B
Average	28.07x	0.74x	9.92x	1.8%	128.74B
Weighted average by Cap.	35.21x	1.11x	16.49x	1.17%