Valuation Ernst Russ AG Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:00:32 2026-08-21 am EDT			5-day change	1st Jan Change
7.760 ^EUR	+0.78%		+1.57%	+10.23%

Jun. 24	Ernst Russ AG Presents at Deutsche Börse Scale Summit, Jun-23-2026 10:30 AM
May. 29	Ernst Russ AG Reports Earnings Results for the First Quarter Ended March 31, 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	268.2	-	-
Change	-	-29.21%	-5.63%	41.16%	21.68%	14.37%	-	-
Enterprise Value (EV) ¹	257.1	144.7	82.85	93.57	122	265.7	106.6	124.6
Change	-	-43.73%	-42.72%	12.93%	30.38%	117.78%	-59.89%	16.89%
P/E	12.9x	3.05x	2.45x	4.54x	3.19x	8.08x	10.1x	9.71x
PBR	2.83x	-	0.8x	0.74x	0.94x	0.93x	0.83x	0.78x
PEG	-	0x	0.2x	-0.2x	0x	-0.1x	-0.5x	2.56x
Capitalization / Revenue	2.21x	-	0.67x	1.12x	1.48x	1.74x	1.67x	1.64x
EV / Revenue	2.79x	-	0.41x	0.54x	0.77x	1.72x	0.67x	0.76x
EV / EBITDA	6.51x	-	0.71x	1.01x	0.97x	3.15x	1.6x	1.88x
EV / EBIT	8.35x	-	0.96x	1.38x	1.27x	5.11x	2.98x	3.36x
EV / FCF	7.03x	-	-	-	2.96x	5.94x	2.43x	3.36x
FCF Yield	14.2%	-	-	-	33.8%	16.8%	41.2%	29.8%
Dividend per Share ²	-	-	1	0.2	0.25	0.3167	0.3	0.34
Rate of return	-	-	24.5%	3.5%	3.59%	3.98%	3.77%	4.27%
EPS ²	0.49	1.46	1.66	1.26	2.18	0.985	0.79	0.82
Distribution rate	-	-	60.2%	15.9%	11.5%	32.1%	38%	41.5%
Net sales ¹	92.28	-	202.7	172.7	158.1	154.1	160.2	163.3
EBITDA ¹	39.49	-	116.6	93	126.2	84.4	66.73	66.2
EBIT ¹	30.8	-	86.6	67.7	96.4	52.03	35.73	37.03
Net income ¹	15.78	47.27	55.08	42.47	73.48	33.3	26.53	27.6
Net Debt ¹	52.75	-	-53.66	-99.14	-112.5	-2.5	-161.6	-143.6
Reference price ²	6.300	4.460	4.075	5.720	6.960	7.960	7.960	7.960
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.($)
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%