Valuation Thales Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 12:13:04 2026-07-03 EDT			5-day change	1st Jan Change
235.60 ^EUR	-1.42%		+8.92%	+3.61%

07-03	German Ministry of Defence Terminates Contract With Thales S.A. For German F126 Frigate Program	CI
07-03	France's Thales to Take Hit After Germany Scraps Frigate Program -- Update	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,929	25,259	27,925	28,476	47,195	48,945	-	-
Change	-	58.57%	10.55%	1.97%	65.74%	3.71%	-	-
Enterprise Value (EV) ¹	16,724	25,295	31,925	31,520	48,813	49,362	47,873	46,222
Change	-	51.25%	26.21%	-1.27%	54.86%	1.12%	-3.02%	-3.45%
P/E	14.6x	22.6x	27.3x	20.1x	28.2x	25.7x	21.4x	18.8x
PBR	2.46x	3.49x	4.05x	3.79x	5.93x	5.51x	4.83x	4.22x
PEG	-	6.81x	-3.8x	0.5x	1.5x	1.9x	1.1x	1.3x
Capitalization / Revenue	0.98x	1.44x	1.52x	1.38x	2.13x	2.06x	1.91x	1.76x
EV / Revenue	1.03x	1.44x	1.73x	1.53x	2.21x	2.08x	1.86x	1.66x
EV / EBITDA	7.12x	10.5x	12.4x	10.9x	12.8x	13x	11.4x	9.88x
EV / EBIT	10.1x	13.1x	15x	13x	17.8x	16.5x	14.3x	12.4x
EV / FCF	7.41x	10.2x	15.8x	15.6x	18.9x	21.6x	18.9x	16.4x
FCF Yield	13.5%	9.85%	6.35%	6.43%	5.28%	4.62%	5.28%	6.11%
Dividend per Share ²	2.56	2.94	3.4	3.7	3.9	4.272	4.898	5.499
Rate of return	3.42%	2.46%	2.54%	2.67%	1.7%	1.79%	2.06%	2.31%
EPS ²	5.12	5.29	4.91	6.89	8.15	9.251	11.11	12.66
Distribution rate	50%	55.6%	69.2%	53.7%	47.9%	46.2%	44.1%	43.4%
Net sales ¹	16,192	17,569	18,428	20,577	22,136	23,719	25,674	27,887
EBITDA ¹	2,348	2,405	2,582	2,898	3,827	3,808	4,206	4,678
EBIT ¹	1,649	1,935	2,132	2,419	2,740	2,998	3,347	3,724
Net income ¹	1,089	1,121	1,023	1,420	1,675	1,863	2,224	2,536
Net Debt ¹	795	35.2	4,000	3,044	1,618	417.1	-1,072	-2,722
Reference price ²	74.80	119.30	133.95	138.65	229.80	238.20	238.20	238.20
Nbr of stocks (in thousands)	212,957	211,730	208,476	205,380	205,373	205,477	-	-
Announcement Date	3/3/22	3/8/23	3/5/24	3/4/25	3/3/26	-	-	-

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.($)
CHINA SPACESAT CO.,LTD.	1659.62x	14.2x	231.09x	-	15.03B
PLANET LABS PBC	-59.21x	24.75x	1113.93x	-.--%	11.18B
HENSOLDT AG	51.76x	3.4x	18.3x	0.91%	9.99B
OHB SE	92.81x	3.73x	32.92x	0.24%	6.51B
SHANGHAI HUACE NAVIGATION TECHNOLOGY LTD	28.6x	4.71x	21.83x	1.71%	3.32B
SYNSPECTIVE INC.	51.95x	25.57x	-188.91x	-.--%	1.05B
CHENGDU M&S ELECTRONICS TECHNOLOGY CO.,LTD.	51.07x	-	-	-	798M
SATREC INITIATIVE CO., LTD.	72.38x	3.69x	29.85x	0.17%	613M
Average	243.62x	11.44x	179.86x	0.51%	6.06B
Weighted average by Cap.	528.84x	12.44x	340.10x	0.5%