Valuation Sysco Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 03:55:01 16/09/26 am AEST			5-day change	1st Jan Change
68.60 ^EUR	-4.93%		-0.95%	+9.15%

15/09	Exchange-Traded Funds, Equity Futures Lower Pre-Bell Tuesday as Traders Prepare for Fed Meeting	MT
15/09	A 5% Treasury Yield Changes the Argument

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	43,866	37,180	36,089	36,361	39,603	39,156	-	-
Change	-	-15.24%	-2.94%	0.75%	8.92%	-1.13%	-	-
Enterprise Value (EV) ¹	53,646	46,846	47,375	48,599	51,333	56,446	47,304	46,157
Change	-	-12.68%	1.13%	2.58%	5.63%	9.96%	-16.2%	-2.42%
P/E	32.6x	21.1x	18.6x	20.1x	22.6x	15.9x	15.1x	13.9x
PBR	31.7x	18.6x	19.6x	19.6x	14.9x	9.04x	6.82x	5.61x
PEG	-	0.7x	1.5x	-4.89x	-12.04x	0.4x	2.94x	1.62x
Capitalization / Revenue	0.64x	0.49x	0.46x	0.45x	0.47x	0.44x	0.42x	0.4x
EV / Revenue	0.78x	0.61x	0.6x	0.6x	0.61x	0.63x	0.51x	0.48x
EV / EBITDA	16.1x	12.2x	11.3x	11.3x	11.7x	11.8x	9.45x	8.59x
EV / EBIT	20.4x	14.6x	13.6x	13.8x	14.2x	14.4x	11.5x	10.5x
EV / FCF	46.3x	22.6x	22x	30.3x	26.5x	21x	15.5x	14.6x
FCF Yield	2.16%	4.43%	4.55%	3.3%	3.78%	4.75%	6.47%	6.87%
Dividend per Share ²	1.9	1.96	2	2.07	-	2.218	2.327	2.353
Rate of return	2.21%	2.67%	2.76%	2.76%	-	2.79%	2.92%	2.96%
EPS ²	2.64	3.47	3.89	3.73	3.66	5.01	5.268	5.72
Distribution rate	72%	56.5%	51.4%	55.5%	-	44.3%	44.2%	41.1%
Net sales ¹	68,636	76,325	78,844	81,370	84,553	89,594	92,194	96,975
EBITDA ¹	3,327	3,847	4,192	4,293	4,387	4,791	5,008	5,370
EBIT ¹	2,633	3,210	3,481	3,523	3,614	3,928	4,121	4,378
Net income ¹	1,359	1,770	1,955	1,828	1,757	2,411	2,656	2,890
Net Debt ¹	9,780	9,665	11,286	12,238	11,730	17,290	8,148	7,001
Reference price ²	86.10	73.38	72.47	75.01	82.82	79.60	79.60	79.60
Nbr of stocks (in thousands)	509,476	506,682	497,982	484,752	478,183	491,914	-	-
Announcement Date	9/8/22	1/8/23	30/7/24	29/7/25	4/8/26	-	-	-

¹USD in Million²USD

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.($)
WALMART INC.	37.87x	1.22x	18.67x	0.91%	865B
LOBLAW COMPANIES LIMITED	24.34x	1.17x	10.16x	0.97%	52.17B
TESCO PLC	15.78x	0.54x	7.94x	3.26%	40.4B
SYSCO CORPORATION	16.67x	0.64x	12.01x	2.67%	40.02B
KROGER CO. (THE)	12.03x	0.34x	6.35x	2.45%	36.3B
WOOLWORTHS GROUP LIMITED	26.47x	0.83x	9.54x	2.79%	33.7B
AHOLD DELHAIZE N.V.	11.85x	0.46x	5.77x	3.97%	32.06B
GEORGE WESTON LIMITED	20.96x	0.78x	6.45x	1.24%	27.38B
AEON CO., LTD.	52.48x	0.56x	9.45x	1.08%	24.46B
Average	24.27x	0.73x	9.59x	2.15%	127.99B
Weighted average by Cap.	33.78x	1.09x	16.17x	1.26%