Valuation Ernst Russ AG Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 03:17:31 2026-09-11 pm EDT			5-day change	1st Jan Change
10.00 ^EUR	+12.36%		+20.77%	+42.05%

Sep. 09	Ernst Russ AG Adjusts Earnings Guidance for the Full Year of 2026	CI
Aug. 25	Ernst Russ AG Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	204.3	144.7	136.5	192.7	234.5	336.9	-	-
Change	-	-29.21%	-5.63%	41.16%	21.68%	43.68%	-	-
Enterprise Value (EV) ¹	257.1	144.7	82.85	93.57	122	330.9	290	262.8
Change	-	-43.73%	-42.72%	12.93%	30.38%	171.29%	-12.37%	-9.38%
P/E	12.9x	3.05x	2.45x	4.54x	3.19x	8.26x	12.4x	12.1x
PBR	2.83x	-	0.8x	0.74x	0.94x	1.14x	1.07x	1x
PEG	-	0x	0.2x	-0.2x	0x	-0.2x	-0.4x	4.88x
Capitalization / Revenue	2.21x	-	0.67x	1.12x	1.48x	2.15x	2x	1.92x
EV / Revenue	2.79x	-	0.41x	0.54x	0.77x	2.11x	1.72x	1.5x
EV / EBITDA	6.51x	-	0.71x	1.01x	0.97x	3.67x	3.79x	3.39x
EV / EBIT	8.35x	-	0.96x	1.38x	1.27x	5.31x	7.1x	6.21x
EV / FCF	7.03x	-	-	-	2.96x	6.41x	7.59x	6.41x
FCF Yield	14.2%	-	-	-	33.8%	15.6%	13.2%	15.6%
Dividend per Share ²	-	-	1	0.2	0.25	0.2833	0.2667	0.275
Rate of return	-	-	24.5%	3.5%	3.59%	2.83%	2.67%	2.75%
EPS ²	0.49	1.46	1.66	1.26	2.18	1.21	0.8067	0.8267
Distribution rate	-	-	60.2%	15.9%	11.5%	23.4%	33.1%	33.3%
Net sales ¹	92.28	-	202.7	172.7	158.1	156.9	168.8	175.4
EBITDA ¹	39.49	-	116.6	93	126.2	90.13	76.53	77.63
EBIT ¹	30.8	-	86.6	67.7	96.4	62.35	40.87	42.33
Net income ¹	15.78	47.27	55.08	42.47	73.48	40.6	27.23	27.87
Net Debt ¹	52.75	-	-53.66	-99.14	-112.5	-5.95	-46.9	-74.1
Reference price ²	6.30	4.46	4.08	5.72	6.96	10.00	10.00	10.00
Nbr of stocks (in thousands)	32,434	32,434	33,500	33,689	33,689	33,689	-	-
Announcement Date	3/24/22	3/22/23	3/18/24	3/25/25	3/24/26	-	-	-

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.($)
UBS GROUP AG	15.55x	3.74x	-	2.27%	167B
BLACKROCK, INC.	19.68x	5.6x	11.98x	2.12%	167B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.65x	7.7x	-	1.42%	110B
BROOKFIELD ASSET MANAGEMENT LTD.	22.9x	11.95x	20.5x	4.26%	75.38B
STATE STREET CORPORATION	14.45x	5.44x	-	1.81%	53.13B
AMERIPRISE FINANCIAL, INC.	12.23x	1.89x	5.78x	1.2%	49.26B
3I GROUP PLC	5.11x	5.29x	3.8x	3.58%	35.92B
NORTHERN TRUST CORPORATION	14.84x	5.37x	16.73x	1.77%	34.6B
Average	15.30x	5.87x	11.76x	2.3%	86.64B
Weighted average by Cap.	16.78x	5.87x	12.55x	2.25%