Valuation Wallix Group Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:01:43 2026-07-02 EDT			5-day change	1st Jan Change
22.60 ^EUR	+0.67%		-1.95%	-1.31%

06-18	WALLIX And Inria Sign Strategic Partnership To Accelerate Trusted Artificial Intelligence For Identity And Access Cybersecurity	CI
06-18	Wallix Signs Strategic AI Partnership with Inria

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	183.7	69.4	60.24	65.48	161.5	153.4	-	-
Change	-	-62.21%	-13.2%	8.69%	146.68%	-5.03%	-	-
Enterprise Value (EV) ¹	163.6	57.81	51.57	62.58	157.6	148.3	142.1	140.3
Change	-	-64.65%	-10.8%	21.36%	151.87%	-5.93%	-4.18%	-1.27%
P/E	-62.4x	-11.6x	-7.14x	-15.3x	-187x	65.4x	26.2x	20.6x
PBR	8.14x	4.01x	3.96x	6.7x	15.4x	13.1x	7.53x	-
PEG	-	-0x	-0.3x	0.3x	2.3x	-0x	0x	0.8x
Capitalization / Revenue	7.93x	2.76x	2x	1.92x	3.98x	3.12x	2.6x	2.19x
EV / Revenue	7.06x	2.3x	1.71x	1.84x	3.88x	3.02x	2.41x	2x
EV / EBITDA	-70.2x	-26.1x	-18.6x	-44.8x	29.6x	30x	16x	9.05x
EV / EBIT	-56.1x	-8.99x	-5.43x	-11x	-194x	64.5x	23.9x	21.3x
EV / FCF	264x	-7.36x	-6.31x	-11.8x	151x	40.6x	18.5x	17.3x
FCF Yield	0.38%	-13.6%	-15.8%	-8.48%	0.66%	2.46%	5.42%	5.77%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.502	-1.013	-1.295	-0.645	-0.131	0.35	0.875	1.11
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	23.17	25.18	30.18	34.09	40.62	49.15	59	70
EBITDA ¹	-2.33	-2.215	-2.765	-1.397	5.33	4.95	8.9	15.5
EBIT ¹	-2.914	-6.429	-9.496	-5.688	-0.811	2.3	5.95	6.6
Net income ¹	-2.949	-6.002	-8.534	-4.294	-0.875	2.45	6.15	7.5
Net Debt ¹	-20.1	-11.59	-8.675	-2.893	-3.884	-5.1	-11.3	-13.1
Reference price ²	31.30	11.80	9.24	9.89	24.50	22.90	22.90	22.90
Nbr of stocks (in thousands)	5,868	5,882	6,520	6,620	6,592	6,698	-	-
Announcement Date	3/24/22	3/23/23	3/21/24	3/20/25	3/19/26	-	-	-

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.($)
ORACLE CORPORATION	22.31x	6.09x	10.79x	1.42%	410B
SAP SE	19.44x	4.05x	12.66x	1.91%	187B
SERVICENOW, INC.	53.18x	6.3x	17.32x	-.--%	109B
CONSTELLATION SOFTWARE INC.	31.68x	3.01x	10.84x	0.21%	39.84B
STRATEGY INC	4.31x	77.99x	660.55x	-.--%	32.84B
FAIR ISAAC CORPORATION	31.81x	12.4x	20.21x	-.--%	27.98B
TOAST, INC.	32.3x	1.96x	17.88x	-.--%	16.64B
TRIMBLE, INC.	23.41x	3.35x	11.28x	-	12.26B
GUIDEWIRE SOFTWARE, INC.	72.32x	6.89x	29.53x	-.--%	10.63B
Average	32.30x	13.56x	87.90x	0.44%	94.12B
Weighted average by Cap.	26.55x	8.40x	37.93x	1.14%