Valuation Legrand Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 05:59:59 14/08/26 am AEST			5-day change	1st Jan Change
142.10 ^EUR	+1.00%		+2.56%	+12.19%

13/08	Europe ends in the red after US inflation report
05/08	U.S. Futures Higher, Oil Holds Around $80 on Hopes for Imminent Hormuz Reopening	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	27,448	19,952	24,667	24,652	33,297	37,158	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	11.6%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	42,014	41,554	41,109
Change	-	-25.7%	19.76%	3.69%	35.66%	11.98%	-1.09%	-1.07%
P/E	30.6x	20.1x	21.9x	21.3x	27x	25.7x	22.7x	20.4x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.54x	4.08x	3.67x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.5x	1.7x	1.8x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.36x	3.08x	2.83x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.8x	3.44x	3.14x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	16.2x	14.4x	13x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	18.6x	16.6x	14.9x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	27.1x	23.9x	21.4x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.7%	4.19%	4.68%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.725	3.051	3.346
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	1.92%	2.15%	2.36%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.526	6.255	6.95
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.3%	48.8%	48.1%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	11,068	12,073	13,107
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,596	2,885	3,152
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,260	2,507	2,754
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,462	1,651	1,856
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,857	4,397	3,951
Reference price ²	102.90	74.82	94.10	94.04	127.25	141.75	141.75	141.75
Nbr of stocks (in thousands)	266,749	266,669	262,133	262,145	261,662	262,136	-	-
Announcement Date	10/2/22	9/2/23	15/2/24	13/2/25	12/2/26	-	-	-