Valuation ams-OSRAM AG Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 03:55:15 14/07/26 am AEST			5-day change	1st Jan Change
19.98 ^EUR	-3.03%		-8.68%	+143.01%

07/07	How does the AI Capex look three years down the line?
02/07	Swiss Market Index Blinks Red; Galderma Falls	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,179	1,784	2,238	622.9	835	2,023	-	-
Change	-	-57.31%	25.45%	-72.17%	34.06%	142.31%	-	-
Enterprise Value (EV) ¹	5,983	3,501	3,550	2,036	1,913	3,610	3,558	3,472
Change	-	-41.48%	1.4%	-42.65%	-6.04%	88.71%	-1.45%	-2.41%
P/E	-131x	-4.02x	-0.44x	-0.79x	-6.44x	-6.54x	-22.3x	73.7x
PBR	1.33x	0.63x	0.37x	0.51x	0.88x	2.1x	2.55x	2.12x
PEG	-	-0x	-0x	0x	0.1x	-0x	0.3x	-1x
Capitalization / Revenue	0.83x	0.37x	0.62x	0.18x	0.25x	0.63x	0.61x	0.57x
EV / Revenue	1.18x	0.73x	0.99x	0.59x	0.58x	1.13x	1.08x	0.98x
EV / EBITDA	6.22x	4.09x	6.4x	3.66x	3.26x	6.6x	5.54x	4.94x
EV / EBIT	30.2x	-21.7x	-2.48x	-3.72x	18.8x	36.1x	22x	20.8x
EV / FCF	12.4x	56.5x	-9.47x	-30.4x	50.3x	-14.4x	95.6x	23.6x
FCF Yield	8.1%	1.77%	-10.6%	-3.29%	1.99%	-6.93%	1.05%	4.24%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.226	-17	-52	-7.94	-1.31	-3.105	-0.9105	0.2758
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	5,058	4,819	3,590	3,428	3,323	3,198	3,302	3,559
EBITDA ¹	961.6	857	555	557	586	546.9	642	703.3
EBIT ¹	197.9	-161	-1,430	-547	102	100	161.6	166.9
Net income ¹	-31.53	-444	-1,613	-785	-129	-237.6	-92.5	7.967
Net Debt ¹	1,803	1,717	1,312	1,413	1,078	1,587	1,534	1,448
Reference price ²	160.33	68.31	22.71	6.31	8.44	20.32	20.32	20.32
Nbr of stocks (in thousands)	26,067	26,119	98,544	98,751	98,925	98,849	-	-
Announcement Date	8/2/22	7/2/23	9/2/24	11/2/25	9/2/26	-	-	-

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.($)
NVIDIA CORPORATION	22.38x	12.6x	18.69x	0.36%	5,110B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	24.17x	11.5x	15.53x	1.06%	1,951B
BROADCOM INC.	44.09x	18.18x	26.76x	0.65%	1,903B
MICRON TECHNOLOGY, INC.	13.47x	8.2x	9.93x	0.05%	1,106B
SK HYNIX INC.	6.73x	3.98x	4.78x	0.26%	1,058B
AMD (ADVANCED MICRO DEVICES)	103.09x	18.1x	67.71x	-.--%	910B
INTEL CORPORATION	-295.83x	9.73x	28.95x	-.--%	552B
ARM HOLDINGS PLC	266.98x	57.15x	120.98x	-.--%	345B
TEXAS INSTRUMENTS INCORPORATED	40.55x	13.86x	26.57x	1.85%	283B
Average	25.07x	17.03x	35.55x	0.47%	1,469B
Weighted average by Cap.	22.82x	13.63x	24.18x	0.46%