Valuation Dassault Aviation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 04:15:11 10/08/26 pm AEST			After hours 05:59:51 am
313.00 ^EUR	-0.45%		316.50	+1.12%

07/08	Paris continues its climb to new highs
07/08	Negotiations Advance on Sale of 114 Rafale Jets to India

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,902	13,163	14,159	15,390	21,417	24,393	-	-
Change	-	66.59%	7.57%	8.69%	39.17%	13.9%	-	-
Enterprise Value (EV) ¹	3,150	9,416	7,050	7,142	12,181	15,502	16,061	16,769
Change	-	198.9%	-25.13%	1.31%	70.56%	27.26%	3.61%	4.41%
P/E	13x	18.4x	20.9x	16.7x	21.9x	22.1x	17.6x	14.9x
PBR	1.5x	2.18x	2.47x	2.44x	3.21x	3.37x	3x	2.68x
PEG	-	1x	-36.03x	0.4x	3.49x	1.5x	0.7x	0.8x
Capitalization / Revenue	1.09x	1.9x	2.95x	2.47x	2.89x	2.77x	2.5x	2.14x
EV / Revenue	0.43x	1.36x	1.47x	1.15x	1.64x	1.76x	1.64x	1.47x
EV / EBITDA	4.64x	12.6x	13.5x	10.1x	14.5x	14.9x	13.3x	11.3x
EV / EBIT	5.98x	16.5x	20.2x	13.8x	19.2x	18.9x	16.4x	13.7x
EV / FCF	2.11x	1.91x	-6.92x	4.65x	7.37x	281x	-37.9x	40.6x
FCF Yield	47.3%	52.4%	-14.4%	21.5%	13.6%	0.36%	-2.64%	2.46%
Dividend per Share ²	2.49	3	3.37	4.72	4.78	5.168	6.324	7.593
Rate of return	2.62%	1.9%	1.88%	2.39%	1.75%	1.63%	2%	2.4%
EPS ²	7.28	8.62	8.57	11.78	12.52	14.31	18.03	21.2
Distribution rate	34.2%	34.8%	39.3%	40.1%	38.2%	36.1%	35.1%	35.8%
Net sales ¹	7,246	6,929	4,801	6,230	7,420	8,822	9,765	11,392
EBITDA ¹	678.6	746.8	523.6	705.4	840.9	1,041	1,207	1,479
EBIT ¹	527	572.3	349.2	519.3	634.8	819.9	977.9	1,228
Net income ¹	605.4	716.2	693.4	923.8	977.4	1,102	1,414	1,642
Net Debt ¹	-4,751	-3,747	-7,109	-8,248	-9,236	-8,891	-8,332	-7,624
Reference price ²	95.00	158.20	179.20	197.20	273.80	316.60	316.60	316.60
Nbr of stocks (in thousands)	83,177	83,207	79,013	78,041	78,222	77,047	-	-
Announcement Date	4/3/22	9/3/23	6/3/24	5/3/25	4/3/26	-	-	-

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.($)
AIRBUS SE	28.74x	1.93x	14.38x	1.6%	195B
BOEING	-936.22x	2.12x	47.9x	-.--%	185B
DASSAULT AVIATION	22.1x	1.75x	14.86x	1.63%	28.16B
TEXTRON INC.	16.1x	1.1x	9.64x	0.09%	15.38B
JOBY AVIATION, INC.	-9.63x	72.61x	-11.3x	-.--%	8.55B
BETA TECHNOLOGIES, INC.	-11.03x	107.91x	-11.15x	-.--%	5.43B
CIRRUS AIRCRAFT LIMITED	11.99x	-	-	2.11%	2.08B
EVE HOLDING, INC.	-4.24x	-	-4.66x	-.--%	962M
Average	-110.27x	31.24x	8.52x	0.68%	55.16B
Weighted average by Cap.	-378.66x	4.66x	27.53x	0.83%