Valuation VINCI Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 11:15:41 2026-08-14 EDT			5-day change	1st Jan Change
121.15 ^EUR	-1.18%		-4.00%	+1.00%

08-12	Zeotech Signs MOU With VINCI Construction for AusPozz Concrete Trials	MT
08-07	VINCI : DZ Bank reaffirms its Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	52,759	52,578	64,905	56,163	66,842	66,968	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	0.19%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	85,918	84,512	83,114
Change	-	-1.26%	13.95%	-5.5%	12.2%	0%	-1.64%	-1.65%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	13.3x	12x	11.2x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	2.05x	1.93x	1.8x
PEG	-	0.2x	1.46x	3.86x	5.33x	2.65x	1.1x	1.59x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.88x	0.85x	0.82x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.12x	1.07x	1.02x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	6.14x	5.81x	5.48x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	8.71x	8.18x	7.7x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	15.7x	15.4x	14.6x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	6.38%	6.48%	6.83%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.316	5.822	6.362
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.4%	4.82%	5.26%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.085	10.04	10.75
Distribution rate	64.3%	53.5%	55%	56.3%	57.8%	58.5%	58%	59.2%
Net sales ¹	49,396	61,675	68,838	71,623	74,599	76,523	79,044	81,601
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,983	14,546	15,156
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,867	10,327	10,791
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,177	5,681	6,084
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,950	17,544	16,146
Reference price ²	92.91	93.29	113.70	99.74	120.05	120.85	120.85	120.85
Nbr of stocks (in thousands)	567,846	563,597	570,844	563,091	556,784	554,143	-	-
Announcement Date	2/4/22	2/9/23	2/7/24	2/6/25	2/5/26	-	-	-

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.($)
QUANTA SERVICES, INC.	59.86x	2.73x	26.04x	0.06%	103B
VINCI	13.3x	1.12x	6.14x	4.4%	77.54B
COMFORT SYSTEMS USA, INC.	36.61x	4.62x	25.07x	0.18%	62.33B
LARSEN & TOUBRO LIMITED	27.2x	2.08x	20.43x	1.11%	58.45B
FERROVIAL N.V.	57.22x	4.54x	28.74x	1.57%	46.34B
HOCHTIEF AG	30.8x	0.76x	12.56x	2.01%	38.59B
EMCOR GROUP, INC.	25.53x	1.75x	16.13x	0.18%	36.89B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.57x	0.52x	8.28x	2.31%	35.13B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.48x	0.3x	5.98x	6.28%	26.96B
Average	31.17x	2.05x	16.60x	2.01%	53.93B
Weighted average by Cap.	34.77x	2.28x	18.09x	1.71%