Valuation Rolls-Royce Holdings plc Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 05:11:55 22/09/26 am AEST			5-day change	1st Jan Change
17.66 ^EUR	+5.30%		+8.41%	+35.89%

02:13am	UK indexes climb as oil prices retreat, banks lead gains	RE
02:03am	FTSE 100 climbs as oil falls on US-Iran talk hope	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,239	7,783	25,062	47,756	96,220	120,334	-	-
Change	-	-23.98%	221.99%	90.55%	101.48%	25.06%	-	-
Enterprise Value (EV) ¹	15,340	10,979	27,014	47,281	94,248	117,436	116,483	114,916
Change	-	-28.43%	146.04%	75.02%	99.34%	24.6%	-0.81%	-1.35%
P/E	85.9x	-6.13x	10.4x	19x	16.6x	34x	30.1x	26.5x
PBR	-2.2x	-1.29x	-6.84x	-52.3x	35.5x	44.6x	43.3x	41x
PEG	-	0x	-0x	4.66x	0x	-0.9x	2.3x	2x
Capitalization / Revenue	0.94x	0.61x	1.63x	2.68x	4.8x	5.11x	4.6x	4.15x
EV / Revenue	1.4x	0.87x	1.75x	2.65x	4.7x	4.99x	4.45x	3.97x
EV / EBITDA	11.1x	6.84x	10.5x	14.3x	21.6x	21x	18.9x	16.8x
EV / EBIT	37.1x	16.8x	17x	19.2x	27.2x	24.7x	22.2x	19.5x
EV / FCF	-10.6x	22.4x	21x	19.5x	28.8x	29.2x	24.8x	21x
FCF Yield	-9.4%	4.47%	4.76%	5.13%	3.47%	3.43%	4.04%	4.76%
Dividend per Share ²	-	-	-	0.06	0.095	0.1447	0.1636	0.1903
Rate of return	-	-	-	1.06%	0.83%	1%	1.13%	1.31%
EPS ²	0.0143	-0.152	0.287	0.2987	0.6914	0.427	0.4823	0.547
Distribution rate	-	-	-	20.1%	13.7%	33.9%	33.9%	34.8%
Net sales ¹	10,947	12,691	15,409	17,848	20,059	23,537	26,152	28,974
EBITDA ¹	1,385	1,605	2,568	3,317	4,362	5,590	6,153	6,850
EBIT ¹	414	652	1,590	2,464	3,462	4,753	5,240	5,904
Net income ¹	121	-1,269	2,412	2,521	5,841	3,445	3,869	4,455
Net Debt ¹	5,101	3,196	1,952	-475	-1,972	-2,898	-3,850	-5,417
Reference price ²	1.23	0.93	3.00	5.69	11.50	14.50	14.50	14.50
Nbr of stocks (in thousands)	8,332,659	8,351,299	8,362,359	8,398,830	8,366,939	8,298,871	-	-
Announcement Date	24/2/22	23/2/23	22/2/24	27/2/25	26/2/26	-	-	-

¹GBP in Million²GBP

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.($)
GE AEROSPACE	36.82x	6.65x	27.7x	0.57%	326B
RTX CORPORATION	32.18x	3x	17.81x	1.47%	261B
ROLLS-ROYCE HOLDINGS PLC	33.96x	4.99x	21.01x	1%	161B
LOCKHEED MARTIN CORPORATION	17.5x	1.69x	12.18x	2.63%	123B
GENERAL DYNAMICS CORPORATION	20.78x	1.76x	14.41x	1.79%	95.38B
BAE SYSTEMS PLC	26.42x	1.87x	13.07x	1.96%	76.61B
NORTHROP GRUMMAN CORPORATION	18.17x	1.9x	13.52x	1.84%	74.92B
RHEINMETALL AG	29.65x	3.25x	14.29x	1.39%	54.15B
Average	26.93x	3.14x	16.75x	1.58%	146.58B
Weighted average by Cap.	29.86x	3.92x	19.38x	1.36%