Valuation IBM Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 08:13:01 2026-09-03 am EDT			5-day change	1st Jan Change
200.68 ^EUR	+0.50%		-2.52%	-22.71%

Sep. 01	Dell Beats Quarterly Views on Record AI Server Demand, Boosts Full-Year Outlook	MT
Sep. 01	What is Pasqal Holding and why is it worth so much -

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	119,866	127,382	149,341	203,265	276,878	218,293	-	-
Change	-	6.27%	17.24%	36.11%	36.22%	-21.16%	-	-
Enterprise Value (EV) ¹	164,013	169,490	192,426	243,433	323,667	261,605	251,857	246,733
Change	-	3.34%	13.53%	26.51%	32.96%	-19.17%	-3.73%	-2.03%
P/E	21x	78.3x	20.1x	34.2x	26.5x	22.7x	20.6x	18.3x
PBR	6.34x	5.8x	6.64x	7.46x	8.5x	5.67x	4.89x	4.22x
PEG	-	-1.1x	0x	-1.6x	0.4x	-2.58x	2x	1.5x
Capitalization / Revenue	2.09x	2.1x	2.41x	3.24x	4.1x	3.1x	2.98x	2.84x
EV / Revenue	2.86x	2.8x	3.11x	3.88x	4.79x	3.72x	3.44x	3.21x
EV / EBITDA	-	11.5x	12.5x	14.8x	16.9x	13x	11.7x	10.8x
EV / EBIT	-	17.1x	17.4x	21.6x	22.9x	17.5x	15.7x	14x
EV / FCF	25.2x	18.2x	17.2x	19.1x	22x	16.9x	14.7x	13.7x
FCF Yield	3.97%	5.48%	5.83%	5.24%	4.55%	5.92%	6.82%	7.32%
Dividend per Share ²	6.55	6.52	6.63	6.67	6.71	6.766	6.813	6.949
Rate of return	4.9%	4.63%	4.05%	3.03%	2.27%	2.92%	2.94%	3%
EPS ²	6.35	1.8	8.14	6.43	11.17	10.19	11.25	12.65
Distribution rate	103%	362%	81.4%	104%	60.1%	66.4%	60.6%	54.9%
Net sales ¹	57,350	60,530	61,860	62,753	67,535	70,384	73,198	76,948
EBITDA ¹	-	14,739	15,447	16,400	19,200	20,153	21,555	22,784
EBIT ¹	-	9,937	11,052	11,263	14,126	14,973	15,999	17,606
Net income ¹	5,743	1,639	7,502	6,023	10,593	9,867	11,298	12,433
Net Debt ¹	44,147	42,108	43,085	40,168	46,789	43,313	33,564	28,440
Reference price ²	133.66	140.89	163.55	219.83	296.21	231.70	231.70	231.70
Nbr of stocks (in thousands)	896,800	904,126	913,119	924,645	934,735	942,134	-	-
Announcement Date	1/24/22	1/25/23	1/24/24	1/29/25	1/28/26	-	-	-

¹USD in Million²USD

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.($)
IBM	22.75x	3.72x	12.98x	2.92%	218B
ACCENTURE PLC	13.94x	1.54x	8.07x	3.44%	115B
SNOWFLAKE INC.	-107.91x	16.98x	97.19x	-.--%	106B
TATA CONSULTANCY SERVICES LTD.	15.2x	2.78x	10.49x	5.4%	89.93B
RELX PLC	20.27x	5.32x	13.08x	2.81%	61.08B
INFOSYS LIMITED	14.94x	2.18x	9.24x	5.22%	48.87B
FUJITSU LIMITED	21.46x	1.75x	10.79x	1.37%	41.56B
NEC CORPORATION	21.03x	1.59x	10.19x	0.9%	39.92B
HCL TECHNOLOGIES LIMITED	18.38x	2.35x	11.05x	4.75%	38.14B
Average	4.45x	4.25x	20.34x	2.98%	84.29B
Weighted average by Cap.	1.18x	4.87x	23.11x	2.93%