Valuation VGP NV Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 05:21:33 2026-07-14 EDT			5-day change	1st Jan Change
79.80 ^EUR	-0.75%		-6.50%	-17.59%

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	2,464	-	-
Change	-	-62.01%	34.96%	-32%	37.96%	-8.33%	-	-
Enterprise Value (EV) ¹	6,748	3,792	4,644	3,514	4,524	4,646	4,850	4,993
Change	-	-43.8%	22.45%	-24.33%	28.76%	2.7%	4.38%	2.96%
P/E	8.15x	-14.2x	32.8x	6.79x	9.26x	7.73x	6.79x	6.41x
PBR	2.57x	0.79x	1.29x	0.81x	1.03x	0.79x	0.7x	0.63x
PEG	-	0x	-0x	0x	8.12x	-6.02x	0.5x	1.08x
Capitalization / Revenue	126x	25x	25.2x	9.22x	10.9x	9.15x	8.23x	7.38x
EV / Revenue	152x	44.7x	40.8x	16.6x	18.3x	17.2x	16.2x	15x
EV / EBITDA	10.6x	271x	21.5x	9.91x	9.95x	21.7x	20.1x	15.1x
EV / EBIT	10.8x	583x	39.1x	11.1x	12.5x	10.6x	10.6x	15.1x
EV / FCF	-9.4x	-4.11x	-131x	11.2x	-7.66x	-126x	-53.4x	74.1x
FCF Yield	-10.6%	-24.3%	-0.76%	8.95%	-13.1%	-0.79%	-1.87%	1.35%
Dividend per Share ²	6.85	2.75	2.95	3.3	3.4	3.704	3.832	4.066
Rate of return	2.68%	3.53%	2.81%	4.62%	3.45%	4.56%	4.72%	5.01%
EPS ²	31.41	-5.49	3.2	10.52	10.64	10.5	11.96	12.67
Distribution rate	21.8%	-50.1%	92.2%	31.4%	32%	35.3%	32%	32.1%
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	213.9	241	330.3
EBIT ¹	626.7	6.51	118.8	317.1	362.3	438.9	458.1	330.9
Net income ¹	650.1	-122.5	87.29	287	290.4	335.7	389.9	417.6
Net Debt ¹	1,159	1,669	1,778	1,565	1,836	2,182	2,386	2,529
Reference price ²	256.00	77.80	105.00	71.40	98.50	81.20	81.20	81.20
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MITSUBISHI ESTATE CO., LTD.	20.74x	4.25x	17.43x	1.21%	30.7B
EMAAR PROPERTIES	5.79x	0.65x	1.34x	8.62%	27.91B
MITSUI FUDOSAN CO., LTD.	14.03x	3.08x	14.76x	2.5%	25.15B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.15x	6.83x	18.33x	1.41%	21.43B
DLF LIMITED	38.65x	17.78x	70.2x	0.98%	17.65B
ALDAR PROPERTIES	7.61x	1.68x	5.44x	2.92%	17.08B
AZRIELI GROUP LTD.	9.63x	28.23x	-	2.29%	16.38B
HONGKONG LAND HOLDINGS LIMITED	27.44x	11.2x	27.18x	3.66%	15.51B
Average	17.38x	9.21x	22.10x	2.95%	21.48B
Weighted average by Cap.	16.71x	7.86x	19.88x	3.1%