|
Market Closed -
Deutsche Boerse AG
02:01:34 2026-10-09 EDT
|
5-day change | 1st Jan Change | ||
| 17.98 EUR | +6.20% |
|
+9.90% | -20.51% |
Company Valuation: Verallia
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,607 | 3,699 | 4,079 | 2,859 | 2,708 | 2,197 | - | - |
| Change | - | 2.57% | 10.27% | -29.92% | -5.28% | -18.85% | - | - |
| Enterprise Value (EV) 1 | 4,875 | 5,105 | 5,444 | 4,668 | 4,574 | 3,930 | 3,775 | 3,634 |
| Change | - | 4.72% | 6.63% | -14.25% | -2.01% | -14.08% | -3.95% | -3.72% |
| P/E | 15.4x | 10.8x | 8.69x | 12.1x | 29.8x | 20.2x | 11.7x | 9.3x |
| PBR | 5x | 3.7x | 4.5x | 2.87x | 3.09x | 2.25x | 2.07x | 1.87x |
| PEG | - | 0.2x | 0.2x | -0.2x | -0.5x | 1.5x | 0.2x | 0.4x |
| Capitalization / Revenue | 1.35x | 1.1x | 1.04x | 0.83x | 0.81x | 0.66x | 0.65x | 0.63x |
| EV / Revenue | 1.82x | 1.52x | 1.39x | 1.35x | 1.37x | 1.18x | 1.11x | 1.05x |
| EV / EBITDA | 7.19x | 5.9x | 4.91x | 5.54x | 6.61x | 5.65x | 5.01x | 4.55x |
| EV / EBIT | 12.4x | 9.14x | 7.15x | 10.2x | 18.6x | 15x | 10.7x | 8.77x |
| EV / FCF | 12.7x | 15.4x | 12.4x | 17.7x | 16.6x | 16.5x | 12.4x | 11.4x |
| FCF Yield | 7.9% | 6.51% | 8.08% | 5.66% | 6.01% | 6.06% | 8.04% | 8.75% |
| Dividend per Share 2 | 1.05 | 1.4 | 2.15 | 1.7 | 1 | 1.041 | 1.095 | 1.101 |
| Rate of return | 3.39% | 4.42% | 6.17% | 7% | 4.35% | 5.91% | 6.21% | 6.25% |
| EPS 2 | 2.01 | 2.92 | 4.01 | 2 | 0.77 | 0.8744 | 1.504 | 1.895 |
| Distribution rate | 52.2% | 47.9% | 53.6% | 85% | 130% | 119% | 72.8% | 58.1% |
| Net sales 1 | 2,674 | 3,352 | 3,904 | 3,456 | 3,332 | 3,318 | 3,392 | 3,472 |
| EBITDA 1 | 678.1 | 865.5 | 1,108 | 842.5 | 692.2 | 695.5 | 752.9 | 798.2 |
| EBIT 1 | 393.1 | 558.3 | 761.3 | 459.2 | 246.3 | 262.8 | 353.9 | 414.4 |
| Net income 1 | 242.6 | 342 | 470 | 235.7 | 90.6 | 106.6 | 179.8 | 227.7 |
| Net Debt 1 | 1,268 | 1,406 | 1,364 | 1,809 | 1,866 | 1,733 | 1,577 | 1,437 |
| Reference price 2 | 30.96 | 31.68 | 34.86 | 24.28 | 22.98 | 17.62 | 17.62 | 17.62 |
| Nbr of stocks (in thousands) | 116,489 | 116,771 | 117,015 | 117,744 | 117,836 | 124,714 | - | - |
| Announcement Date | 2/16/22 | 2/15/23 | 2/14/24 | 2/19/25 | 2/24/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.67x | 1.33x | 8.15x | 6.27% | 19.27B | |
| 18.23x | 2.92x | 8.21x | 3.37% | 18.01B | |
| 16.68x | 1.42x | 9.8x | 1.37% | 15.47B | |
| 17.63x | 1.73x | 10.55x | 2.36% | 12.72B | |
| 14.57x | 1.22x | 7.97x | 1.29% | 11.64B | |
| 18.34x | 2.19x | 10.37x | 1.52% | 11.32B | |
| 29.65x | 1.1x | 8.14x | 2.87% | 8.64B | |
| 22.58x | 2.09x | 10.09x | 1.61% | 7.65B | |
| Average | 18.92x | 1.75x | 9.16x | 2.58% | 13.09B | |
| Weighted average by Cap. | 17.96x | 1.78x | 9.06x | 2.89% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VRLA Stock
- 1VRA Stock
- Valuation Verallia
Select your edition
All financial news and data tailored to specific country editions
