Valuation Stef Boerse Muenchen

Stocks

Real-time Boerse Muenchen 11:43:14 30/09/26 pm AEST			5-day change	1st Jan Change
124.80 ^EUR	-1.27%		+0.32%	-2.47%

11/09	Euronext includes Genfit, Inventiva in SBF120 index; Interparfums, Verallia excluded	RE
04/09	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,262	1,122	1,419	1,611	1,648	1,586	-	-
Change	-	-11.11%	26.43%	13.56%	2.25%	-3.72%	-	-
Enterprise Value (EV) ¹	2,207	2,195	2,464	2,952	3,181	3,085	3,040	2,997
Change	-	-0.56%	12.27%	19.78%	7.76%	-3.01%	-1.45%	-1.42%
P/E	11.6x	7.82x	7.53x	10.5x	19.7x	10.9x	9.1x	8.49x
PBR	1.38x	1.08x	1.31x	1.35x	1.27x	1.11x	1.02x	0.95x
PEG	-	0.2x	0.2x	-0.6x	-0.4x	0.2x	0.5x	1.19x
Capitalization / Revenue	0.36x	0.26x	0.32x	0.34x	0.32x	0.29x	0.28x	0.27x
EV / Revenue	0.63x	0.51x	0.55x	0.61x	0.62x	0.57x	0.54x	0.52x
EV / EBITDA	6.16x	5.29x	5.77x	6.09x	7.31x	5.91x	5.41x	5.1x
EV / EBIT	14.3x	10.8x	9.74x	12.9x	18.4x	12.6x	11.4x	10.9x
EV / FCF	10.6x	42.8x	22x	-58.9x	-47.7x	27.1x	20.7x	17.2x
FCF Yield	9.46%	2.33%	4.54%	-1.7%	-2.1%	3.69%	4.84%	5.8%
Dividend per Share ²	3	4	5.1	4.15	2.7	4.367	5.273	5.66
Rate of return	2.94%	4.42%	4.47%	3.16%	2.05%	3.48%	4.21%	4.51%
EPS ²	8.78	11.58	15.16	12.46	6.66	11.49	13.78	14.77
Distribution rate	34.2%	34.5%	33.6%	33.3%	40.5%	38%	38.3%	38.3%
Net sales ¹	3,507	4,264	4,442	4,801	5,120	5,458	5,631	5,801
EBITDA ¹	358.1	414.8	426.8	484.3	435.2	521.9	561.5	587.2
EBIT ¹	153.9	203.5	253	228.4	173	244.2	266.6	275.3
Net income ¹	110	146.4	191.6	157.2	84.3	139.8	169.6	185.4
Net Debt ¹	944.8	1,073	1,046	1,340	1,533	1,499	1,454	1,411
Reference price ²	102.00	90.60	114.20	131.20	131.40	125.40	125.40	125.40
Nbr of stocks (in thousands)	12,377	12,387	12,424	12,281	12,538	12,649	-	-
Announcement Date	10/3/22	9/3/23	7/3/24	13/3/25	12/3/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNION PACIFIC CORPORATION	21.28x	7.06x	13.94x	2.02%	163B
CSX CORPORATION	23.38x	6.86x	14.32x	1.22%	86.93B
CANADIAN PACIFIC KANSAS CITY LIMITED	25.23x	8.06x	15.76x	0.81%	75.96B
CANADIAN NATIONAL RAILWAY COMPANY	20.98x	6.79x	13.97x	2.15%	72.82B
NORFOLK SOUTHERN CORPORATION	25.18x	6.41x	14.42x	1.73%	70.3B
OLD DOMINION FREIGHT LINE, INC.	30.53x	6.12x	18.27x	0.64%	36.8B
JB HUNT TRANSPORT SERVICES	30.33x	1.66x	12.79x	0.79%	21.53B
XPO, INC.	36.67x	2.6x	15.44x	-.--%	20.77B
C.H. ROBINSON WORLDWIDE, INC.	24.7x	1.02x	17.42x	1.68%	17.49B
Average	26.47x	5.18x	15.15x	1.23%	62.83B
Weighted average by Cap.	24.20x	6.43x	14.71x	1.5%