Valuation Workspace Group Plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:25:02 2026-08-04 EDT			5-day change	1st Jan Change
4.100 ^EUR	+1.49%		+3.02%	-6.82%

08-03	London-listed investment trusts confirm standstill accords with Saba	AN
07-24	UBS cuts Standard Chartered; Shore ups HSBC	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,240	836.4	982.8	797.2	656.7	695.5	-	-
Change	-	-32.53%	17.51%	-18.89%	-17.62%	5.91%	-	-
Enterprise Value (EV) ¹	1,797	1,738	1,838	1,617	1,403	1,324	1,310	1,313
Change	-	-3.28%	5.72%	-12.02%	-13.22%	-5.62%	-1.08%	0.2%
P/E	10.1x	-21.9x	-5.1x	148x	-5.46x	-14.9x	12.5x	9.04x
PBR	-	-	0.63x	0.54x	0.5x	0.57x	0.55x	0.54x
PEG	-	0x	-0x	-1x	0x	0.2x	-0x	0.2x
Capitalization / Revenue	9.33x	4.8x	7.79x	6.53x	5.79x	6.89x	6.6x	6.13x
EV / Revenue	13.5x	9.98x	14.6x	13.2x	12.4x	13.1x	12.4x	11.6x
EV / EBITDA	25.6x	17.8x	17.8x	16.4x	15.1x	17x	16.3x	15.2x
EV / EBIT	26.7x	18.3x	18.2x	16.4x	15.3x	17.4x	16.6x	15x
EV / FCF	26.8x	-14.3x	-	91.3x	126x	14.6x	131x	72.9x
FCF Yield	3.73%	-6.98%	-	1.09%	0.79%	6.87%	0.76%	1.37%
Dividend per Share ²	0.215	0.258	0.28	0.284	0.261	0.1967	0.178	0.1882
Rate of return	3.14%	5.91%	5.46%	6.84%	7.64%	5.45%	4.93%	5.21%
EPS ²	0.681	-0.199	-1.004	0.028	-0.626	-0.2418	0.2885	0.3992
Distribution rate	31.6%	-130%	-27.9%	1,014%	-41.7%	-81.4%	61.7%	47.1%
Net sales ¹	132.9	174.2	126.2	122.1	113.4	100.9	105.4	113.4
EBITDA ¹	70.1	97.4	103.2	98.8	93.1	77.75	80.18	86.18
EBIT ¹	67.4	95.1	100.9	98.8	91.7	76.16	79.14	87.29
Net income ¹	123.9	-37.8	-192.5	5.4	-120.3	-46.74	68.87	86.9
Net Debt ¹	557.7	902	854.9	819.7	746.5	628.8	614.5	617.1
Reference price ²	6.850	4.368	5.125	4.150	3.415	3.610	3.610	3.610
Nbr of stocks (in thousands)	180,963	191,478	191,775	192,086	192,289	192,649	-	-
Announcement Date	6/8/22	5/25/23	6/5/24	6/5/25	6/10/26	-	-	-

¹GBP in Million²GBP

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.($)
REALTY INCOME CORPORATION	40.66x	15.63x	16.29x	5.16%	59.19B
UNIBAIL-RODAMCO-WESTFIELD SE	9.55x	12.6x	15.45x	5.22%	17.48B
SEGRO PLC	16.95x	23.7x	28.74x	3.4%	17.46B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.57x	17.25x	25.68x	4.82%	15.44B
KLÉPIERRE	11.51x	14.04x	16.71x	4.98%	13.07B
FEDERAL REALTY INVESTMENT TRUST	29.83x	11.51x	18.09x	3.7%	10.74B
MERLIN PROPERTIES SOCIMI, S.A.	9.79x	21.89x	29.58x	2.87%	10.51B
CAPITALAND ASCENDAS REIT	16.23x	12.49x	19.55x	5.96%	9.93B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	25.72x	7.46x	12.22x	5.43%	9.24B
Average	20.09x	15.18x	20.26x	4.61%	18.12B
Weighted average by Cap.	25.51x	15.68x	19.40x	4.75%