Valuation Mersen Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 04:01:23 21/08/26 pm AEST			5-day change	1st Jan Change
37.36 ^EUR	-1.58%		-8.21%	+60.34%

03/08	Middle East hopes lift Europe into the green
31/07	Mersen S.A., H1 2026 Earnings Call, Jul 30, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	766.3	778	851.6	501.8	580.7	906.1	-	-
Change	-	1.52%	9.47%	-41.08%	15.72%	56.04%	-	-
Enterprise Value (EV) ¹	1,012	1,074	1,064	872.1	963.2	1,314	1,279	1,235
Change	-	6.12%	-0.91%	-18.05%	10.44%	36.45%	-2.66%	-3.42%
P/E	14.3x	11.8x	10.3x	8.69x	41.8x	13.8x	11.2x	9.4x
PBR	1.28x	1.19x	1.08x	0.61x	0.74x	1.1x	1.04x	0.96x
PEG	-	0.5x	1.57x	-0.3x	-0.6x	0x	0.5x	0.5x
Capitalization / Revenue	0.83x	0.7x	0.7x	0.4x	0.49x	0.73x	0.68x	0.63x
EV / Revenue	1.1x	0.96x	0.88x	0.7x	0.81x	1.06x	0.96x	0.86x
EV / EBITDA	6.8x	5.76x	5.25x	4.24x	5.06x	6.51x	5.6x	4.85x
EV / EBIT	10.9x	8.83x	7.75x	6.65x	8.83x	11.3x	9.39x	7.95x
EV / FCF	42x	129x	355x	-84.7x	161x	39.6x	20x	15.9x
FCF Yield	2.38%	0.77%	0.28%	-1.18%	0.62%	2.52%	5.01%	6.28%
Dividend per Share ²	1	1.25	1.25	0.9	0.9	0.94	1.144	1.364
Rate of return	2.71%	3.31%	3.55%	4.37%	3.77%	2.52%	3.07%	3.66%
EPS ²	2.58	3.21	3.42	2.37	0.57	2.705	3.339	3.968
Distribution rate	38.8%	38.9%	36.5%	38%	158%	34.7%	34.3%	34.4%
Net sales ¹	922.8	1,115	1,211	1,244	1,186	1,236	1,329	1,440
EBITDA ¹	148.8	186.4	202.7	205.5	190.4	201.8	228.5	254.7
EBIT ¹	92.6	121.6	137.3	131.1	109.1	116	136.2	155.4
Net income ¹	54.4	67.7	81.6	59	14.1	64.25	77.62	92.25
Net Debt ¹	245.7	296	212.5	370.3	382.5	408.2	373.2	329.4
Reference price ²	36.90	37.75	35.20	20.60	23.85	37.28	37.28	37.28
Nbr of stocks (in thousands)	20,768	20,608	24,194	24,360	24,347	24,304	-	-
Announcement Date	16/3/22	14/3/23	12/3/24	13/3/25	31/3/26	-	-	-

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.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.87x	2.5x	11.23x	2.71%	273B
SIEMENS AG	26.06x	3.06x	16.68x	2.01%	251B
SCHNEIDER ELECTRIC SE	31.33x	4.02x	18.54x	1.56%	195B
EATON CORPORATION PLC	37.8x	5.52x	23.56x	1.02%	163B
DELTA ELECTRONICS, INC.	42.6x	5.72x	25.49x	1%	143B
VERTIV HOLDINGS CO.	43.36x	7.13x	28.73x	0.1%	101B
DELTA ELECTRONICS (THAILAND)	91.2x	11.63x	64.73x	0.35%	98.55B
EMERSON ELECTRIC CO.	32.18x	5.2x	18.06x	1.4%	87.72B
FUJIKURA LTD.	30.48x	5.37x	19.99x	1.28%	55.01B
Average	39.32x	5.57x	25.22x	1.27%	151.88B
Weighted average by Cap.	35.04x	4.80x	22.17x	1.53%