Valuation Kraken Robotics Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 05:44:11 19/06/26 pm AEST			5-day change	1st Jan Change
4.748 ^EUR	-0.25%		+7.36%	+18.10%

18/06	Kraken Robotics Gets Regulatory Approval of its Acquisition of Covelya	MT
28/05	Kraken Robotics Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	75.45	114.7	134.2	722.4	1,962	2,393	-	-
Change	-	52.04%	17.01%	438.21%	171.61%	21.96%	-	-
Enterprise Value (EV) ¹	75.45	114.7	150.4	722.4	1,962	2,380	2,332	2,243
Change	-	52.04%	31.14%	380.24%	171.61%	21.28%	-2.01%	-3.8%
P/E	-18.8x	-28.5x	21.7x	30.6x	640x	111x	45.8x	33.1x
PBR	-	-	-	5.93x	-	-	-	-
PEG	-	-	-0x	0x	-7.2x	0x	0x	0.9x
Capitalization / Revenue	2.94x	2.8x	1.93x	7.91x	19.2x	7.55x	4.22x	3.39x
EV / Revenue	2.94x	2.8x	2.16x	7.91x	19.2x	7.51x	4.11x	3.18x
EV / EBITDA	35.1x	21.7x	10.7x	34.9x	78.6x	32x	16.6x	12.3x
EV / EBIT	-37.4x	-74.8x	30.8x	52.3x	229x	61.6x	26.5x	19.2x
EV / FCF	-4.57x	-	173x	-43.2x	-68.1x	78.2x	34.5x	26.2x
FCF Yield	-21.9%	-	0.58%	-2.32%	-1.47%	1.28%	2.9%	3.81%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.02	-0.02	0.03	0.09	0.01	0.07	0.17	0.235
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	25.63	40.91	69.58	91.29	102.2	316.8	566.9	705.7
EBITDA ¹	2.148	5.292	14.09	20.71	24.96	74.36	140.4	183
EBIT ¹	-2.015	-1.533	4.887	13.82	8.555	38.61	88.14	116.7
Net income ¹	-3.537	-4.243	5.546	20.09	2.86	28.57	66.03	90.27
Net Debt ¹	-	-	16.2	-	-	-13.28	-61.04	-149.6
Reference price ²	0.375	0.570	0.650	2.750	6.400	7.790	7.790	7.790
Nbr of stocks (in thousands)	201,193	201,243	206,493	262,688	306,571	307,175	-	-
Announcement Date	28/4/22	28/4/23	18/4/24	28/4/25	16/4/26	-	-	-

¹CAD in Million²CAD

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.($)
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	39x	7.11x	27.79x	0.17%	40.33B
PARSONS CORPORATION	23.58x	0.9x	9.14x	-.--%	5.59B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.14x	-0.02x	-0.19x	3.84%	2.99B
DATA PATTERNS (INDIA) LIMITED	104.02x	28.07x	76.21x	0.17%	2.85B
EXAIL TECHNOLOGIES	76.64x	3.39x	14.71x	-.--%	2.07B
DRONESHIELD LIMITED	77.82x	6.94x	40.28x	-	1.78B
INVISIO AB	27.74x	4.33x	17.31x	1.57%	1.04B
Average	50.99x	7.24x	26.47x	0.96%	8.09B
Weighted average by Cap.	41.51x	6.98x	26.64x	0.38%