Valuation VusionGroup Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 05:34:12 2026-08-05 EDT			5-day change	1st Jan Change
134.40 ^EUR	+7.52%		+0.39%	-38.60%

07-31	A solid half-year for Vusion
07-30	Vusion: H1 sales confirm growth remains a single-customer story as EMEA stalls

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,184	1,923	2,166	2,846	3,418	2,128	-	-
Change	-	62.32%	12.68%	31.37%	20.11%	-37.75%	-	-
Enterprise Value (EV) ¹	1,176	1,963	2,139	2,453	2,979	1,971	1,856	1,613
Change	-	66.91%	8.97%	14.68%	21.45%	-33.84%	-5.84%	-13.12%
P/E	418x	103x	30.4x	-103x	25.5x	18.8x	12.2x	11.1x
PBR	6.5x	9.87x	7.73x	11.5x	7.62x	4.09x	3.06x	2.44x
PEG	-	0x	0x	1x	-0x	-1.2x	0.2x	1.1x
Capitalization / Revenue	2.8x	3.1x	2.7x	2.98x	2.32x	1.23x	1.16x	1.18x
EV / Revenue	2.78x	3.16x	2.67x	2.57x	2.02x	1.14x	1.01x	0.9x
EV / EBITDA	36.4x	33.5x	20.9x	15.3x	10.7x	5.75x	4.96x	4.35x
EV / EBIT	121x	62.5x	38.8x	31x	18.2x	8.63x	7.33x	6.3x
EV / FCF	640x	-63.4x	13.3x	6.35x	45.9x	-13.7x	12.8x	7.7x
FCF Yield	0.16%	-1.58%	7.52%	15.8%	2.18%	-7.31%	7.84%	13%
Dividend per Share ²	-	-	0.3	0.6	0.9	1.08	1.274	1.444
Rate of return	-	-	0.22%	0.34%	0.44%	0.85%	1%	1.14%
EPS ²	0.18	1.18	4.46	-1.73	8.02	6.74	10.4	11.47
Distribution rate	-	-	6.73%	-34.7%	11.2%	16%	12.2%	12.6%
Net sales ¹	422.9	620.9	802	954.7	1,472	1,726	1,833	1,798
EBITDA ¹	32.3	58.6	102.3	160.5	277.4	342.6	374.1	370.6
EBIT ¹	9.7	31.4	55.1	79.1	163.9	228.5	253.2	255.8
Net income ¹	2	18.7	79.77	-28.9	84.2	113.2	178.5	197.8
Net Debt ¹	-8.3	40.5	-27.2	-392.8	-438.9	-156.5	-271.7	-515.2
Reference price ²	75.20	122.00	135.80	177.70	204.20	127.00	127.00	127.00
Nbr of stocks (in thousands)	15,751	15,759	15,953	16,016	16,740	16,754	-	-
Announcement Date	3/3/22	3/8/23	5/3/24	2/26/25	2/26/26	-	-	-

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.($)
KEYENCE CORPORATION	36.61x	12.9x	23.63x	0.76%	128B
FLEX LTD.	30.79x	1.42x	16.25x	-.--%	46.81B
TDK CORPORATION	23.88x	2x	9.57x	1.32%	36.77B
SHENGYI TECHNOLOGY CO.,LTD.	43.88x	6.58x	30.9x	1.8%	40.38B
TELEDYNE TECHNOLOGIES INCORPORATED	32.77x	5x	19.94x	-.--%	31.74B
KYOCERA CORPORATION	32.59x	2.24x	15.7x	1.5%	30.83B
HEXAGON AB	10.97x	6.11x	17.01x	1.38%	27.36B
HALMA PLC	32.7x	5x	19.99x	0.71%	19B
LINGYI ITECH (GUANGDONG) COMPANY	29.86x	1.61x	14.06x	0.42%	14.3B
Average	30.45x	4.76x	18.56x	0.88%	41.64B
Weighted average by Cap.	32.43x	6.84x	20.11x	0.86%