Valuation VGP NV Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 02:42:01 2026-06-23 EDT			5-day change	1st Jan Change
80.80 ^EUR	-0.86%		-2.77%	-17.48%

05-08	VGP successfully prices accelerated bookbuild offering for EUR 250 million	RE
05-08	VGP Prices EUR250 Million New Shares Offering	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,589	2,123	2,866	1,949	2,688	2,476	-	-
Change	-	-62.01%	34.96%	-32%	37.96%	-7.88%	-	-
Enterprise Value (EV) ¹	6,748	3,792	4,644	3,514	4,524	4,898	5,099	5,257
Change	-	-43.8%	22.45%	-24.33%	28.76%	8.26%	4.1%	3.1%
P/E	8.15x	-14.2x	32.8x	6.79x	9.26x	6.94x	6.46x	6.22x
PBR	2.57x	0.79x	1.29x	0.81x	1.03x	0.75x	0.69x	0.63x
PEG	-	0x	-0x	0x	8.12x	0.7x	0.86x	1.67x
Capitalization / Revenue	126x	25x	25.2x	9.22x	10.9x	9.19x	8.27x	7.42x
EV / Revenue	152x	44.7x	40.8x	16.6x	18.3x	18.2x	17x	15.8x
EV / EBITDA	10.6x	271x	21.5x	9.91x	9.95x	18.7x	18.5x	16.8x
EV / EBIT	10.8x	583x	39.1x	11.1x	12.5x	11.4x	11.8x	15.5x
EV / FCF	-9.4x	-4.11x	-131x	11.2x	-7.66x	-39.9x	-35.9x	-106x
FCF Yield	-10.6%	-24.3%	-0.76%	8.95%	-13.1%	-2.51%	-2.78%	-0.95%
Dividend per Share ²	6.85	2.75	2.95	3.3	3.4	3.704	3.832	4.056
Rate of return	2.68%	3.53%	2.81%	4.62%	3.45%	4.54%	4.7%	4.97%
EPS ²	31.41	-5.49	3.2	10.52	10.64	11.76	12.64	13.11
Distribution rate	21.8%	-50.1%	92.2%	31.4%	32%	31.5%	30.3%	30.9%
Net sales ¹	44.26	84.78	113.7	211.3	247.4	269.4	299.4	333.7
EBITDA ¹	634.1	13.99	215.9	354.5	454.7	262.2	275.7	313
EBIT ¹	626.7	6.51	118.8	317.1	362.3	428.2	432.2	338.2
Net income ¹	650.1	-122.5	87.29	287	290.4	366.9	405.2	424.5
Net Debt ¹	1,159	1,669	1,778	1,565	1,836	2,421	2,622	2,780
Reference price ²	256.00	77.80	105.00	71.40	98.50	81.60	81.60	81.60
Nbr of stocks (in thousands)	21,833	27,291	27,291	27,291	27,291	30,348	-	-
Announcement Date	2/23/22	2/23/23	2/22/24	2/20/25	2/19/26	-	-	-

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.($)
SUN HUNG KAI PROPERTIES LIMITED	14.56x	4.57x	12.5x	3.44%	41.99B
EMAAR PROPERTIES	6.51x	0.89x	1.79x	7.75%	31.04B
MITSUBISHI ESTATE CO., LTD.	21.88x	4.32x	18.13x	1.16%	29.8B
CHINA RESOURCES LAND LIMITED	7.88x	1.41x	7.05x	4.52%	28.36B
MITSUI FUDOSAN CO., LTD.	14.91x	3.12x	15.42x	2.35%	24.89B
ALPHA DHABI HOLDING	15.78x	1.01x	6.65x	2.36%	21.92B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.36x	6.68x	18.95x	1.23%	20.27B
CK ASSET HOLDINGS LIMITED	9.14x	2.2x	7.57x	4.07%	19.96B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	9.92x	1.63x	13.88x	3.81%	18.33B
Average	12.88x	2.87x	11.33x	3.41%	26.29B
Weighted average by Cap.	13.03x	2.95x	11.16x	3.53%