Valuation T. Rowe Price Group, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 04:03:11 21/08/26 pm AEST			5-day change	1st Jan Change
95.78 ^EUR	-0.10%		+0.65%	+8.35%

21/08	U.S., Eurozone Bond Yields Tentatively Stabilize	DJ
21/08	T. Rowe Price to Acquire F/m Investments	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	45,070	24,371	24,066	25,124	22,343	23,787	-	-
Change	-	-45.93%	-1.25%	4.4%	-11.07%	6.46%	-	-
Enterprise Value (EV) ¹	43,546	22,615	21,999	22,474	18,965	19,541	18,933	17,897
Change	-	-48.07%	-2.73%	2.16%	-15.61%	3.04%	-3.11%	-5.47%
P/E	15x	16.3x	13.9x	12.4x	11.1x	10.5x	10.2x	10.8x
PBR	5x	2.77x	2.54x	2.44x	2.06x	2.35x	2.11x	1.75x
PEG	-	-0.3x	0.9x	0.7x	11.29x	0.7x	3.43x	-1.85x
Capitalization / Revenue	5.87x	3.76x	3.73x	3.54x	3.02x	3.07x	2.99x	3.04x
EV / Revenue	5.68x	3.49x	3.41x	3.17x	2.57x	2.52x	2.38x	2.29x
EV / EBITDA	11.1x	8.3x	8.74x	7.64x	6.07x	6.24x	5.86x	5.69x
EV / EBIT	11.7x	9.04x	9.72x	8.37x	6.97x	6.97x	6.74x	7.02x
EV / FCF	13.6x	-	24.1x	17.8x	-	9.18x	8.14x	8.75x
FCF Yield	7.38%	-	4.14%	5.62%	-	10.9%	12.3%	11.4%
Dividend per Share ²	4.32	4.8	4.88	4.96	5.08	5.198	5.257	5.415
Rate of return	2.2%	4.4%	4.53%	4.39%	4.96%	4.66%	4.71%	4.86%
EPS ²	13.12	6.7	7.76	9.15	9.24	10.64	10.96	10.32
Distribution rate	32.9%	71.6%	62.9%	54.2%	55%	48.8%	48%	52.5%
Net sales ¹	7,672	6,488	6,460	7,094	7,387	7,752	7,949	7,815
EBITDA ¹	3,915	2,726	2,518	2,940	3,127	3,131	3,231	3,145
EBIT ¹	3,710	2,500	2,263	2,686	2,721	2,803	2,808	2,549
Net income ¹	3,002	1,522	1,744	2,044	2,036	2,292	2,325	2,199
Net Debt ¹	-1,523	-1,756	-2,067	-2,650	-3,378	-4,246	-4,853	-5,890
Reference price ²	196.64	109.06	107.69	113.09	102.38	111.51	111.51	111.51
Nbr of stocks (in thousands)	229,198	223,465	223,470	222,159	218,237	213,316	-	-
Announcement Date	27/1/22	26/1/23	8/2/24	5/2/25	4/2/26	-	-	-

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.($)
BLACKROCK, INC.	21.08x	6x	12.85x	1.98%	179B
UBS GROUP AG	14.85x	3.59x	-	2.39%	162B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.2x	7.58x	-	1.46%	108B
BROOKFIELD ASSET MANAGEMENT LTD.	25.37x	13.29x	22.8x	3.85%	83.49B
STATE STREET CORPORATION	13.99x	5.34x	-	1.87%	51.4B
AMERIPRISE FINANCIAL, INC.	12.19x	1.88x	5.75x	1.2%	49.08B
3I GROUP PLC	5.73x	5.64x	4.13x	3.26%	39.48B
NORTHERN TRUST CORPORATION	14.44x	5.26x	16.4x	1.82%	33.65B
Average	15.61x	6.07x	12.39x	2.23%	88.26B
Weighted average by Cap.	17.26x	6.16x	13.52x	2.22%