Valuation TF1 Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:08:20 2026-06-12 EDT			5-day change	1st Jan Change
6.950 ^EUR	+0.87%		+3.12%	-15.71%

06-08	European equities catch their breath following calls for de-escalation
06-08	A gloomy start to the week for European markets

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,836	1,506	1,505	1,544	1,757	1,434	-	-
Change	-	-17.99%	-0.08%	2.58%	13.82%	-18.39%	-	-
Enterprise Value (EV) ¹	1,702	1,180	999.7	1,038	1,242	1,051	1,087	1,140
Change	-	-30.64%	-15.31%	3.79%	19.75%	-15.4%	3.37%	4.92%
P/E Ratio	8.15x	8.62x	7.84x	7.54x	11.6x	13.9x	13.3x	9.66x
PBR	1.04x	0.81x	0.77x	0.75x	0.85x	0.71x	0.72x	-
PEG	-	-0.4x	0.81x	1.14x	-0.5x	-0.4x	2.91x	0.3x
Capitalization / Revenue	0.76x	0.6x	0.66x	0.66x	0.76x	0.65x	0.64x	0.62x
EV / Revenue	0.7x	0.47x	0.44x	0.44x	0.54x	0.47x	0.48x	0.49x
EV / EBITDA	2.38x	1.55x	1.58x	1.48x	1.87x	1.85x	1.89x	1.81x
EV / EBIT	4.96x	3.73x	3.54x	3.59x	5.14x	6.62x	7.24x	5.25x
EV / FCF	5.35x	7.81x	3.04x	5.32x	16.2x	-234x	-	-
FCF Yield	18.7%	12.8%	32.9%	18.8%	6.19%	-0.43%	-	-
Dividend per Share ²	0.45	0.5	0.55	0.6	0.63	0.6506	0.6764	0.735
Rate of return	5.16%	6.99%	7.71%	8.2%	7.56%	9.54%	9.92%	10.8%
EPS ²	1.07	0.83	0.91	0.97	0.72	0.4922	0.5147	0.7063
Distribution rate	42.1%	60.2%	60.4%	61.9%	87.5%	132%	131%	104%
Net sales ¹	2,427	2,508	2,297	2,356	2,297	2,215	2,250	2,328
EBITDA ¹	714.2	762.1	632.4	700	665.3	569.3	575.1	628.1
EBIT ¹	343.2	316.2	282.7	289	241.8	158.7	150.2	217
Net income ¹	225.3	176.1	191.9	206	152.8	100.8	106.7	141
Net Debt ¹	-134.8	-325.7	-505.1	-506.1	-514.6	-382.7	-347.3	-293.8
Reference price ²	8.725	7.155	7.135	7.315	8.330	6.820	6.820	6.820
Nbr of stocks (in thousands)	210,486	210,486	210,898	211,022	210,925	210,240	-	-
Announcement Date	2/11/22	2/15/23	2/15/24	2/13/25	2/13/26	-	-	-

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.($)
WALT DISNEY COMPANY (THE)	17.05x	2.08x	9.46x	1.5%	174B
FORMULA ONE GROUP	66.38x	6.19x	27.92x	-.--%	22.1B
TBS HOLDINGS,INC.	18.15x	1.91x	18.86x	1.26%	5.66B
ORIENTAL PEARL GROUP CO.,LTD.	45.26x	-	-	1.98%	4.27B
LIBERTY GLOBAL LTD.	-6.42x	2.19x	8.12x	-.--%	4.16B
ITV PLC	11.84x	0.98x	6.14x	6.05%	4.15B
FUJI MEDIA HOLDINGS, INC.	31.95x	1.72x	62.61x	3.09%	3.6B
CANAL+ SA	13.66x	0.61x	4.9x	1.1%	3.46B
MFE-MEDIAFOREUROPE N.V.	7.49x	0.75x	3.35x	5.99%	2.63B
Average	22.82x	2.06x	17.67x	2.33%	24.86B
Weighted average by Cap.	22.03x	2.43x	12.20x	1.49%