Valuation Stratec SE Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 04:00:01 23/09/26 pm AEST			5-day change	1st Jan Change
22.70 ^EUR	+0.67%		-9.02%	+2.48%

18/08	Stratec SE : Deutsche Bank is Neutral	ZD
17/08	Stratec SE : Deutsche Bank reiterates its Neutral rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,669	983.7	553.7	362.2	272.9	273.5	-	-
Change	-	-41.06%	-43.71%	-34.58%	-24.66%	0.22%	-	-
Enterprise Value (EV) ¹	1,705	983.7	520.2	451.5	385.4	365.7	369.7	367.7
Change	-	-42.32%	-47.12%	-13.2%	-14.65%	-5.09%	1.08%	-0.55%
P/E	42x	33.8x	42.6x	22.6x	-1,123x	20.7x	15x	13.2x
PBR	8.12x	-	2.37x	1.49x	1.15x	1.13x	1.1x	1.05x
PEG	-	-1.3x	-0.8x	1x	11x	-0x	0.4x	1x
Capitalization / Revenue	5.81x	3.58x	2.11x	1.41x	1.09x	1.04x	0.97x	0.92x
EV / Revenue	5.94x	3.58x	1.99x	1.75x	1.54x	1.4x	1.3x	1.24x
EV / EBITDA	25.6x	16.8x	12.5x	9.17x	9.48x	9.1x	7.7x	7.08x
EV / EBIT	31.4x	21.8x	19.2x	13.5x	15.3x	15.8x	12.4x	10.6x
EV / FCF	39.4x	-	46.9x	11.6x	-23.1x	10.8x	19.9x	23.1x
FCF Yield	2.54%	-	2.13%	8.6%	-4.32%	9.27%	5.03%	4.32%
Dividend per Share ²	0.952	-	0.55	0.6	0.6	0.6364	0.7711	0.8574
Rate of return	0.69%	-	1.21%	2.01%	2.67%	2.83%	3.43%	3.81%
EPS ²	3.28	2.4	1.07	1.32	-0.02	1.084	1.505	1.705
Distribution rate	29%	-	51.4%	45.5%	-3,000%	58.7%	51.2%	50.3%
Net sales ¹	287.3	274.6	261.9	257.6	250.9	261.9	283.3	297
EBITDA ¹	66.61	58.58	41.58	49.21	40.64	40.18	48	51.96
EBIT ¹	54.27	45.05	27.07	33.46	25.17	23.2	29.81	34.78
Net income ¹	39.96	29.22	13.07	16.02	-0.242	13.21	18.23	19.99
Net Debt ¹	36.57	-	-33.53	89.25	112.5	92.22	96.19	94.15
Reference price ²	137.80	81.10	45.55	29.80	22.45	22.50	22.50	22.50
Nbr of stocks (in thousands)	12,111	12,130	12,156	12,156	12,156	12,156	-	-
Announcement Date	30/3/22	28/3/23	28/3/24	19/5/25	28/4/26	-	-	-

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.($)
THERMO FISHER SCIENTIFIC, INC.	32.73x	5.73x	21.97x	0.28%	243B
DANAHER CORPORATION	37.29x	6.68x	21.19x	0.64%	155B
INTUITIVE SURGICAL, INC.	43.58x	11.52x	25.44x	-.--%	142B
BOSTON SCIENTIFIC CORPORATION	16.99x	3.47x	11.28x	-.--%	65.1B
EDWARDS LIFESCIENCES CORPORATION	35.08x	7.03x	22.25x	-.--%	51.17B
SIEMENS HEALTHINEERS AG	18.43x	2.25x	11.4x	2.74%	47.67B
AGILENT TECHNOLOGIES, INC.	32.58x	6.45x	21.9x	0.61%	47.16B
WATERS CORPORATION	74.54x	7.11x	21.69x	-.--%	41.83B
ILLUMINA, INC.	50.03x	8.06x	28.44x	-.--%	37.37B
Average	37.92x	6.48x	20.62x	0.47%	92.36B
Weighted average by Cap.	36.40x	6.82x	21.26x	0.39%