Valuation Paradox Interactive AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 05:10:49 07/08/26 pm AEST			5-day change	1st Jan Change
12.64 ^EUR	-1.71%		+0.48%	-15.05%

07/08	SHB and Pareto reiterate buy on Paradox after earnings report	FW
07/08	Pareto Securities cuts Paradox target price to 155 kronor (160), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	18,850	22,412	23,807	21,694	17,174	14,322	-	-
Change	-	18.9%	6.22%	-8.87%	-20.83%	-16.61%	-	-
Enterprise Value (EV) ¹	18,419	22,412	22,587	20,259	15,964	13,168	12,952	12,710
Change	-	21.68%	0.78%	-10.31%	-21.2%	-17.52%	-1.64%	-1.87%
P/E	76.3x	31.7x	45.2x	37.1x	138x	24.2x	20.3x	17.8x
PBR	11.3x	-	9.09x	7.46x	6.87x	5.93x	5.41x	4.9x
PEG	-	0x	-1.8x	3.4x	-1.8x	0x	1x	1.3x
Capitalization / Revenue	13x	11.4x	9.01x	9.86x	7.84x	6.63x	6.05x	5.7x
EV / Revenue	12.7x	11.4x	8.55x	9.2x	7.28x	6.1x	5.47x	5.06x
EV / EBITDA	20.5x	16.5x	13.7x	14.1x	12x	9.8x	8.86x	8.01x
EV / EBIT	59.9x	25.3x	34.3x	28.1x	109x	18.5x	14.9x	12.8x
EV / FCF	-1,455x	-	30.3x	38.9x	27.5x	19.9x	17.7x	16.1x
FCF Yield	-0.07%	-	3.3%	2.57%	3.64%	5.01%	5.64%	6.22%
Dividend per Share ²	1	-	3	3	5	5.267	5.64	5.96
Rate of return	0.56%	-	1.33%	1.46%	3.08%	3.88%	4.16%	4.4%
EPS ²	2.34	6.7	4.99	5.53	1.18	5.597	6.684	7.621
Distribution rate	42.7%	-	60.1%	54.2%	424%	94.1%	84.4%	78.2%
Net sales ¹	1,448	1,973	2,642	2,201	2,192	2,159	2,369	2,513
EBITDA ¹	897.3	1,361	1,648	1,432	1,326	1,344	1,462	1,586
EBIT ¹	307.5	887.1	657.9	721.4	146	712.1	869.5	992.8
Net income ¹	247.8	708.7	530.6	584.6	125.5	576	712.9	825.6
Net Debt ¹	-430.8	-	-1,219	-1,435	-1,210	-1,155	-1,371	-1,613
Reference price ²	178.50	212.20	225.40	205.40	162.60	135.60	135.60	135.60
Nbr of stocks (in thousands)	105,600	105,619	105,619	105,619	105,623	105,623	-	-
Announcement Date	22/2/22	7/2/23	6/2/24	6/2/25	29/1/26	-	-	-

¹SEK in Million²SEK

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.($)
APPLOVIN CORPORATION	21.98x	14.03x	16.71x	-.--%	116B
ADOBE INC.	14.67x	3.95x	8.28x	-.--%	105B
AUTODESK, INC.	29.45x	6.3x	15.29x	-.--%	52.59B
WORKDAY INC.	43.07x	3.95x	11.91x	-.--%	44.37B
ROPER TECHNOLOGIES, INC.	16.01x	5.75x	14.7x	0.89%	39.78B
PTC INC.	16.65x	6.37x	13.03x	-.--%	16.03B
GRAB HOLDINGS LIMITED	25.3x	2.16x	12.55x	-.--%	14.93B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	26.83x	-	-	3.62%	10.73B
XERO LIMITED	70.86x	4.27x	17.44x	-.--%	9.23B
Average	29.42x	5.85x	13.74x	0.5%	45.46B
Weighted average by Cap.	23.90x	7.42x	13.27x	0.18%