Valuation Hammerson plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 04:05:57 03/08/26 pm AEST			5-day change	1st Jan Change
4.480 ^EUR	+4.67%		+3.23%	+19.05%

31/07	Kempen Upgrades Hammerson to Buy Rating, Boosts PT	MT
31/07	Morgan Stanley raises Mondi; RBC cuts Greggs	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,447	1,188	1,411	1,373	1,750	2,044	-	-
Change	-	-17.88%	18.77%	-2.73%	27.46%	16.84%	-	-
Enterprise Value (EV) ¹	3,266	2,920	2,738	2,172	3,119	3,422	3,450	3,466
Change	-	-10.59%	-6.26%	-20.67%	43.64%	9.7%	0.81%	0.47%
P/E	-3.35x	-7.21x	-28.4x	-2.64x	7.17x	11.1x	9.32x	9.04x
PBR	0.53x	0.45x	0.57x	0.76x	0.79x	0.93x	0.88x	0.84x
PEG	-	0.1x	0.4x	-0x	-0x	-0.5x	0.5x	2.92x
Capitalization / Revenue	5.99x	5.52x	6.77x	7.26x	7.58x	7.51x	7.1x	6.85x
EV / Revenue	13.5x	13.6x	13.1x	11.5x	13.5x	12.6x	12x	11.6x
EV / EBITDA	22.3x	17.5x	16.5x	15.9x	21.6x	18.9x	17.5x	16.6x
EV / EBIT	21.2x	18.3x	16.8x	16.2x	21.6x	19.6x	18.1x	17.5x
EV / FCF	-22.2x	88x	140x	-	142x	-117x	69x	68.3x
FCF Yield	-4.51%	1.14%	0.72%	-	0.7%	-0.86%	1.45%	1.46%
Dividend per Share ²	0.04	0.02	0.15	0.1563	0.165	0.1823	0.1948	0.1997
Rate of return	1.22%	0.84%	5.28%	5.59%	5%	4.73%	5.05%	5.18%
EPS ²	-0.98	-0.33	-0.1	-1.06	0.46	0.3467	0.4136	0.4264
Distribution rate	-4.08%	-6.06%	-150%	-14.7%	35.9%	52.6%	47.1%	46.8%
Net sales ¹	241.6	215.2	208.4	189	230.9	272.2	287.9	298.3
EBITDA ¹	146.4	166.4	166	136.9	144.2	180.9	196.7	208.3
EBIT ¹	154.3	159.4	163	133.8	144.6	174.6	190.7	198.2
Net income ¹	-429.1	-164.2	-51.4	-526.3	232.1	198.6	220.3	228.5
Net Debt ¹	1,819	1,732	1,326	799	1,370	1,378	1,405	1,422
Reference price ²	3.280	2.380	2.840	2.796	3.300	3.856	3.856	3.856
Nbr of stocks (in thousands)	441,130	499,228	496,906	490,939	530,184	530,160	-	-
Announcement Date	4/3/22	9/3/23	29/2/24	26/2/25	25/2/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REALTY INCOME CORPORATION	40.91x	15.7x	16.36x	5.13%	59.56B
SEGRO PLC	17.02x	23.77x	28.82x	3.39%	17.58B
UNIBAIL-RODAMCO-WESTFIELD SE	9.51x	12.77x	15.52x	5.21%	17.5B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.57x	17.25x	25.68x	4.82%	15.43B
KLÉPIERRE	11.43x	13.98x	16.56x	5.02%	12.98B
FEDERAL REALTY INVESTMENT TRUST	30.57x	11.54x	18.06x	3.69%	10.78B
MERLIN PROPERTIES SOCIMI, S.A.	10x	22.17x	30.05x	2.81%	10.73B
CAPITALAND ASCENDAS REIT	16.35x	12.55x	19.64x	5.91%	10B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.95x	7.36x	12.05x	5.6%	8.97B
Average	20.15x	15.23x	20.30x	4.62%	18.17B
Weighted average by Cap.	25.64x	15.76x	19.48x	4.74%