Valuation Thales Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 11:49:16 12/06/26 pm AEST			5-day change	1st Jan Change
233.40 ^EUR	-1.97%		+1.00%	+2.64%

01:13am	Rheinmetall Expresses Concern Over Franco-German Tank Project	DP
13/06	French exit from tank project with Germany cannot be ruled out, Rheinmetall CEO says	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,929	25,259	27,925	28,476	47,195	48,226	-	-
Change	-	58.57%	10.55%	1.97%	65.74%	2.18%	-	-
Enterprise Value (EV) ¹	16,724	25,295	31,925	31,520	48,813	48,643	47,155	45,504
Change	-	51.25%	26.21%	-1.27%	54.86%	-0.35%	-3.06%	-3.5%
P/E Ratio	14.6x	22.6x	27.3x	20.1x	28.2x	25.4x	21.1x	18.5x
PBR	2.46x	3.49x	4.05x	3.79x	5.93x	5.43x	4.76x	4.16x
PEG	-	6.81x	-3.8x	0.5x	1.5x	1.9x	1.1x	1.3x
Capitalization / Revenue	0.98x	1.44x	1.52x	1.38x	2.13x	2.03x	1.88x	1.73x
EV / Revenue	1.03x	1.44x	1.73x	1.53x	2.21x	2.05x	1.84x	1.63x
EV / EBITDA	7.12x	10.5x	12.4x	10.9x	12.8x	12.8x	11.2x	9.73x
EV / EBIT	10.1x	13.1x	15x	13x	17.8x	16.2x	14.1x	12.2x
EV / FCF	7.41x	10.2x	15.8x	15.6x	18.9x	21.3x	18.7x	16.1x
FCF Yield	13.5%	9.85%	6.35%	6.43%	5.28%	4.69%	5.36%	6.21%
Dividend per Share ²	2.56	2.94	3.4	3.7	3.9	4.272	4.898	5.499
Rate of return	3.42%	2.46%	2.54%	2.67%	1.7%	1.82%	2.09%	2.34%
EPS ²	5.12	5.29	4.91	6.89	8.15	9.252	11.11	12.66
Distribution rate	50%	55.6%	69.2%	53.7%	47.9%	46.2%	44.1%	43.4%
Net sales ¹	16,192	17,569	18,428	20,577	22,136	23,716	25,674	27,885
EBITDA ¹	2,348	2,405	2,582	2,898	3,827	3,808	4,206	4,677
EBIT ¹	1,649	1,935	2,132	2,419	2,740	2,998	3,347	3,723
Net income ¹	1,089	1,121	1,023	1,420	1,675	1,863	2,224	2,536
Net Debt ¹	795	35.2	4,000	3,044	1,618	417.1	-1,071	-2,721
Reference price ²	74.80	119.30	133.95	138.65	229.80	234.70	234.70	234.70
Nbr of stocks (in thousands)	212,957	211,730	208,476	205,380	205,373	205,477	-	-
Announcement Date	3/3/22	8/3/23	5/3/24	4/3/25	3/3/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHINA SPACESAT CO.,LTD.	1500x	12.86x	209.18x	-	13.63B
PLANET LABS PBC	-58.77x	24.84x	1106.67x	-.--%	11.1B
HENSOLDT AG	53.81x	3.41x	18.69x	0.91%	10.11B
OHB SE	112.77x	5.6x	49.47x	0.17%	9.1B
SHANGHAI HUACE NAVIGATION TECHNOLOGY LTD	30.9x	5.11x	23.67x	1.59%	3.59B
SYNSPECTIVE INC.	61.83x	30.85x	-227.93x	-.--%	1.28B
SATREC INITIATIVE CO., LTD.	87.58x	4.65x	41.83x	0.16%	851M
CHENGDU M&S ELECTRONICS TECHNOLOGY CO.,LTD.	43.92x	-	-	-	688M
Average	229.01x	12.48x	174.51x	0.47%	6.29B
Weighted average by Cap.	430.09x	12.05x	314.20x	0.46%