Valuation TTW Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 04:12:31 22/06/26 pm AEST			5-day change	1st Jan Change
0.2460 ^EUR	+0.82%		+0.82%	+4.24%

04/06	TTW Public Company Limited Announces Board and Board Committee Appointments, Effective June 4, 2026	CI
28/05	TTW Public Company Limited Announces Resignation of Payao Marittanaporn from Director and Committee Roles, Effective May 25, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	45,486	35,910	36,508	36,309	36,110	37,306	-	-
Change	-	-21.05%	1.67%	-0.55%	-0.55%	3.31%	-	-
Enterprise Value (EV) ¹	45,486	35,910	37,794	37,216	37,957	40,214	40,018	37,306
Change	-	-21.05%	5.25%	-1.53%	1.99%	5.95%	-0.49%	-6.77%
P/E	14.6x	12.2x	12.5x	13x	11x	11.7x	12.2x	11.7x
PBR	3.21x	2.44x	2.4x	2.32x	2.17x	2.23x	-	-
PEG	-	-2.38x	-9.25x	-3.16x	0.6x	-4.8x	-2.93x	2.69x
Capitalization / Revenue	7.83x	6.31x	6.47x	7.12x	6.89x	6.91x	6.92x	6.51x
EV / Revenue	7.83x	6.31x	6.7x	7.3x	7.25x	7.45x	7.43x	6.51x
EV / EBITDA	9.68x	7.94x	8.84x	9.79x	9.51x	8.97x	9.59x	7.74x
EV / EBIT	-	-	11.5x	11.8x	11.4x	13x	12.9x	-
EV / FCF	-	-	10.6x	11.8x	-759x	12.3x	9.8x	-
FCF Yield	-	-	9.41%	8.5%	-0.13%	8.15%	10.2%	-
Dividend per Share ²	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6
Rate of return	5.26%	6.67%	6.56%	6.59%	6.63%	6.42%	6.42%	6.42%
EPS ²	0.78	0.74	0.73	0.7	0.82	0.8	0.7667	0.8
Distribution rate	76.9%	81.1%	82.2%	85.7%	73.2%	75%	78.3%	75%
Net sales ¹	5,806	5,691	5,644	5,098	5,238	5,396	5,389	5,731
EBITDA ¹	4,700	4,525	4,276	3,800	3,993	4,485	4,173	4,819
EBIT ¹	-	-	3,291	3,157	3,332	3,087	3,101	-
Net income ¹	3,104	2,967	2,932	2,791	3,266	3,066	3,052	3,319
Net Debt ¹	-	-	1,285	907.1	1,847	2,907	2,711	-
Reference price ²	11.400	9.000	9.150	9.100	9.050	9.350	9.350	9.350
Nbr of stocks (in thousands)	3,990,000	3,990,000	3,990,000	3,990,000	3,990,000	3,990,000	-	-
Announcement Date	22/2/22	21/2/23	22/2/24	26/2/25	24/2/26	-	-	-

¹THB in Million²THB

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.($)
AMERICAN WATER WORKS COMPANY, INC.	20.57x	7.53x	13.09x	2.82%	24.42B
GUANGDONG INVESTMENT LIMITED	10.76x	2.95x	5.61x	6.01%	6.63B
COMPANHIA DE SANEAMENTO DE MINAS GERAIS	16.69x	3.65x	8.77x	2.53%	4.18B
BEIJING ENTERPRISES WATER GROUP LIMITED	13.51x	4.21x	13.17x	7.5%	3.03B
H2O AMERICA	20.15x	5.24x	12.91x	3.11%	2.37B
COMPANHIA DE SANEAMENTO DO PARANÁ - SANEPAR	8.3x	2.23x	5.44x	4.42%	2.17B
MANILA WATER COMPANY, INC.	6.83x	5.99x	8.68x	5.78%	1.8B
WATERBRIDGE INFRASTRUCTURE LLC	368.78x	3.65x	7.15x	0.61%	1.56B
Average	58.20x	4.43x	9.35x	4.1%	5.77B
Weighted average by Cap.	28.98x	5.74x	10.89x	3.69%