Valuation Vector Limited Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:55:02 2026-06-22 EDT			5-day change	1st Jan Change
2.300 ^EUR	-4.17%		-4.17%	-

06-23	NZX Biggest Losers	MT
06-02	New Zealand Shares Fall; Vector to Retain Ownership of Fibre Business Following Strategic Review	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,050	4,170	4,010	3,710	4,350	5,070	-	-
Change	-	2.97%	-3.84%	-7.48%	17.25%	16.55%	-	-
Enterprise Value (EV) ¹	7,123	7,467	5,943	5,839	6,498	7,239	7,382	7,518
Change	-	4.83%	-20.41%	-1.76%	11.3%	11.4%	1.98%	1.85%
P/E	21x	26.2x	2.34x	41.7x	26x	22.7x	20.3x	19.5x
PBR	1.75x	1.73x	1.02x	0.99x	1.21x	1.42x	1.43x	1.44x
PEG	-	-1.5x	0x	-0.4x	0.3x	0.7x	1.8x	4.53x
Capitalization / Revenue	3.17x	3.11x	2.76x	3.25x	3.94x	4.34x	4.17x	3.97x
EV / Revenue	5.57x	5.58x	4.1x	5.12x	5.89x	6.2x	6.07x	5.88x
EV / EBITDA	11.2x	11.1x	11.4x	15.3x	15.7x	10.5x	9.85x	9.52x
EV / EBIT	19.6x	33.9x	22.4x	38.8x	35.9x	16.1x	14.9x	14.3x
EV / FCF	-	-	-	-134x	161x	71.2x	43.7x	39.9x
FCF Yield	-	-	-	-0.75%	0.62%	1.4%	2.29%	2.51%
Dividend per Share ²	0.1675	0.1675	0.1675	0.2225	0.25	0.2638	0.2833	0.2993
Rate of return	4.14%	4.02%	4.18%	6%	5.75%	5.2%	5.59%	5.9%
EPS ²	0.193	0.159	1.714	0.089	0.167	0.2234	0.2492	0.2599
Distribution rate	86.8%	105%	9.77%	250%	150%	118%	114%	115%
Net sales ¹	1,279	1,339	1,451	1,141	1,104	1,167	1,216	1,278
EBITDA ¹	634.3	672.5	523.3	381.8	414	691.6	749.1	790.1
EBIT ¹	364.2	220.2	265.2	150.4	181	449.8	497	527.6
Net income ¹	193.2	158.9	1,714	88.6	166.5	226.9	256.3	273.7
Net Debt ¹	3,073	3,297	1,933	2,129	2,148	2,169	2,312	2,448
Reference price ²	4.050	4.170	4.010	3.710	4.350	5.070	5.070	5.070
Nbr of stocks (in thousands)	999,916	999,972	999,974	999,974	999,974	1,000,000	-	-
Announcement Date	8/23/21	8/26/22	8/25/23	8/26/24	8/25/25	-	-	-

¹NZD in Million²NZD

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.($)
NATIONAL GRID PLC	13.92x	5.63x	12.31x	3.98%	81.9B
ABU DHABI NATIONAL ENERGY COMPANY	33.62x	6.19x	16.82x	1.69%	79.89B
ENGIE	14.47x	1.58x	8.1x	5.09%	75.75B
SEMPRA	18.4x	7.1x	14.84x	2.79%	61.62B
EON SE	16.47x	1.15x	9.54x	3.28%	53.73B
RWE AG	21.58x	2.54x	9.14x	2.42%	43.59B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	19.25x	5.24x	13.53x	3.2%	41.65B
ACWA POWER COMPANY	65.6x	21.99x	38.2x	0.29%	40.5B
DUBAI ELECTRICITY AND WATER AUTHORITY	17.35x	5.02x	9.77x	4.55%	37.44B
Average	24.52x	6.27x	14.69x	3.03%	57.34B
Weighted average by Cap.	23.23x	5.78x	14.08x	3.13%