Valuation NETGEM Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 04:14:18 19/06/26 pm AEST			5-day change	1st Jan Change
0.8020 ^EUR	+0.50%		+1.26%	-3.61%

28/05	MarketScreener Corporate Earnings Calendar: May 28, 2026
25/05	Weekly Earnings Calendar: Marvell, Soitec and Salesforce in the Spotlight

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	47.99	26.94	33.41	31.88	28.46	27.84	-
Change	-	-43.86%	24.01%	-4.58%	-10.71%	-2.21%	-
Enterprise Value (EV) ¹	43.99	23.64	28.81	25.87	24.41	19.74	15.74
Change	-	-46.26%	21.88%	-10.21%	-5.63%	-19.16%	-20.27%
P/E	-33.3x	-	50x	15.9x	17x	13.9x	10.4x
PBR	2.13x	1.15x	1.34x	1.33x	1.15x	1.12x	1.08x
PEG	-	-	-	0x	-1x	0.7x	0.3x
Capitalization / Revenue	1.7x	0.74x	0.94x	0.94x	0.9x	0.85x	0.81x
EV / Revenue	1.55x	0.65x	0.81x	0.77x	0.77x	0.6x	0.46x
EV / EBITDA	10.2x	3.46x	3.69x	3.07x	4.14x	3.18x	2.31x
EV / EBIT	-10x	-11.1x	72x	12.4x	12.8x	7.59x	4.5x
EV / FCF	-299x	30.2x	7.11x	7.99x	13.6x	5.06x	2.76x
FCF Yield	-0.33%	3.32%	14.1%	12.5%	7.36%	19.8%	36.2%
Dividend per Share ²	0.03	0.05	0.05	0.05	0.05	0.05	0.05
Rate of return	1.8%	5.42%	5%	5.25%	5.88%	6.01%	6.01%
EPS ²	-0.05	-	0.02	0.06	0.05	0.06	0.08
Distribution rate	-60%	-	250%	83.3%	100%	83.3%	62.5%
Net sales ¹	28.3	36.3	35.6	33.77	31.7	32.7	34.3
EBITDA ¹	4.3	6.825	7.8	8.424	5.9	6.2	6.8
EBIT ¹	-4.4	-2.122	0.4	2.078	1.9	2.6	3.5
Net income ¹	-1.3	0.108	0.5	1.953	1.534	2	2.7
Net Debt ¹	-4	-3.303	-4.6	-6.01	-4.051	-8.1	-12.1
Reference price ²	1.6650	0.9220	1.0000	0.9520	0.8500	0.8320	0.8320
Nbr of stocks (in thousands)	28,821	29,221	33,412	33,488	33,488	33,457	-
Announcement Date	31/3/22	28/4/23	28/3/24	30/4/25	26/3/26	-	-

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.($)
MICROSOFT CORPORATION	21.88x	8.41x	13.98x	0.97%	2,818B
PALANTIR TECHNOLOGIES INC.	95.24x	38.43x	64.23x	-.--%	308B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	139.58x	41.52x	140.49x	0.13%	140B
CADENCE DESIGN SYSTEMS, INC.	86.09x	17.3x	37.59x	-.--%	107B
SYNOPSYS, INC.	168.33x	9.78x	24.17x	-.--%	87.22B
DATADOG, INC.	409.3x	17.2x	69.27x	-.--%	79.38B
SEA LIMITED	30.04x	1.55x	12.1x	-.--%	55.91B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	136.52x	5.1x	25.96x	-.--%	44.43B
ROBLOX CORPORATION	-33.85x	4.54x	21.75x	-.--%	36.89B
Average	117.01x	15.98x	45.51x	0.12%	408.55B
Weighted average by Cap.	47.16x	12.48x	25.32x	0.75%