|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 212.50 EUR | -0.70% |
|
-4.23% | -4.87% |
| Jan. 08 | EEX energy exchange appoints its clearing house chief as new CEO | RE |
| Jan. 08 | BaFin Once Again Reprimands Deutsche Börse Subsidiary Clearstream | RE |
Company Valuation: Deutsche Börse AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 25,542 | 26,996 | 29,637 | 34,267 | 40,791 | 39,221 | 39,221 | - |
| Change | - | 5.69% | 9.78% | 15.62% | 19.04% | -3.85% | 0% | - |
| Enterprise Value (EV) 1 | 28,942 | 29,506 | 32,896 | 40,096 | 48,501 | 43,564 | 42,640 | 41,706 |
| Change | - | 1.95% | 11.49% | 21.89% | 20.96% | -10.18% | -2.12% | -2.19% |
| P/E ratio | 23.5x | 21.1x | 19.8x | 19.9x | 21x | 19.6x | 18.4x | 16.9x |
| PBR | 4.14x | 3.75x | 3.5x | 3.57x | 3.79x | 3.37x | 3.04x | 2.74x |
| PEG | - | 1.2x | 1.2x | 1.3x | 1.6x | 6.51x | 2.72x | 2x |
| Capitalization / Revenue | 7.95x | 7.69x | 6.83x | 6.75x | 7x | 6.5x | 6.22x | 5.9x |
| EV / Revenue | 9.01x | 8.41x | 7.58x | 7.9x | 8.32x | 7.22x | 6.76x | 6.28x |
| EV / EBITDA | 14.3x | 14.4x | 13x | 13.6x | 14.3x | 12.4x | 11.5x | 10.5x |
| EV / EBIT | 16.4x | 16.9x | 15.2x | 15.9x | 16.7x | 14.5x | 13.5x | 12.3x |
| EV / FCF | 23.8x | 42x | 15.2x | 17.6x | 23.7x | 20.8x | 17.5x | 17.7x |
| FCF Yield | 4.2% | 2.38% | 6.57% | 5.69% | 4.23% | 4.81% | 5.71% | 5.65% |
| Dividend per Share 2 | 3 | 3.2 | 3.6 | 3.8 | 4 | 4.219 | 4.45 | 4.789 |
| Rate of return | 2.15% | 2.18% | 2.23% | 2.04% | 1.8% | 1.97% | 2.08% | 2.24% |
| EPS 2 | 5.93 | 6.98 | 8.14 | 9.35 | 10.6 | 10.92 | 11.66 | 12.64 |
| Distribution rate | 50.6% | 45.8% | 44.2% | 40.6% | 37.7% | 38.6% | 38.2% | 37.9% |
| Net sales 1 | 3,214 | 3,510 | 4,338 | 5,077 | 5,828 | 6,031 | 6,305 | 6,646 |
| EBITDA 1 | 2,025 | 2,043 | 2,526 | 2,944 | 3,396 | 3,526 | 3,708 | 3,955 |
| EBIT 1 | 1,766 | 1,749 | 2,170 | 2,526 | 2,900 | 3,004 | 3,166 | 3,391 |
| Net income 1 | 1,088 | 1,210 | 1,494 | 1,724 | 1,948 | 2,018 | 2,143 | 2,307 |
| Net Debt 1 | 3,400 | 2,510 | 3,259 | 5,829 | 7,710 | 4,344 | 3,420 | 2,486 |
| Reference price 2 | 139.25 | 147.10 | 161.40 | 186.50 | 222.40 | 214.00 | 214.00 | 214.00 |
| Nbr of stocks (in thousands) | 183,429 | 183,521 | 183,623 | 183,739 | 183,412 | 183,273 | 183,273 | - |
| Announcement Date | 2/10/21 | 2/9/22 | 2/8/23 | 2/6/24 | 2/11/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.6x | 7.22x | 12.36x | 1.97% | 45.8B | |
| 29.64x | 11.38x | 17.25x | 1.17% | 94.79B | |
| 30.96x | 14.88x | 19.17x | 2.9% | 69.09B | |
| 41.58x | 5.71x | 11.79x | 1.57% | 62.06B | |
| 34.81x | 12.7x | 21.84x | 1.05% | 56.77B | |
| 26.91x | 12.24x | 19.73x | 2.54% | 14.6B | |
| 18.91x | 7.49x | 11.95x | 2.62% | 14.29B | |
| 15.26x | 7.3x | 10.52x | 4.75% | 13.86B | |
| 29.37x | 9.2x | 16.62x | 1.68% | 10.05B | |
| 23.1x | -1.02x | -1.74x | 1.29% | 9.1B | |
| Average | 27.01x | 8.71x | 13.95x | 2.15% | 39.04B | |
| Weighted average by Cap. | 30.18x | 10.20x | 16.02x | 1.86% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- DB1 Stock
- Valuation Deutsche Börse AG
Select your edition
All financial news and data tailored to specific country editions
