Valuation Ipsos SA Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 03:55:02 2026-10-01 am EDT			5-day change	1st Jan Change
8.200 ^EUR	-0.61%		-1.80%	+1.23%

06:15am	Democratic surge predicted to hit Republican states hardest, scrambling Senate strategy	RE
11:21pm	Democrats push back against communist label ahead of midterms	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,832	2,598	2,451	1,977	1,478	1,487	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	0.55%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,841	1,717	1,582
Change	-	20.84%	3.72%	-20.34%	-14.45%	0.25%	-6.73%	-7.86%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.34x	6.72x	6.3x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.88x	0.84x	0.75x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.73x	0.95x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.58x	0.56x	0.55x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.72x	0.65x	0.58x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.62x	4.06x	3.56x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.08x	5.25x	4.58x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.3x	7.81x	6.54x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10.8%	12.8%	15.3%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.134	2.302	2.45
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	6.02%	6.5%	6.92%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.825	5.273	5.624
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	44.2%	43.7%	43.6%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,557	2,632	2,713
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	398.8	422.9	444
EBIT ¹	277.4	314.7	312.4	319.5	309.3	303.1	327.2	345.3
Net income ¹	183.9	215.2	159.7	204.5	186.6	198.2	220.9	235.2
Net Debt ¹	317.8	-	244.3	169.8	358.3	354.8	230.8	95.75
Reference price ²	41.25	58.50	56.75	45.92	34.26	35.42	35.42	35.42
Nbr of stocks (in thousands)	44,424	44,419	43,186	43,057	43,153	41,968	-	-
Announcement Date	2/23/22	2/15/23	2/21/24	2/26/25	2/24/26	-	-	-

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.($)
PUBLICIS GROUPE S.A.	13.67x	1.48x	6.76x	4.15%	26.8B
OMNICOM GROUP., INC.	8.89x	0.98x	5.55x	4.5%	20.2B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.98x	5.2x	9.02x	7.18%	10.18B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	131.89x	0.54x	89.06x	-	6.62B
JCDECAUX SE	16.37x	1.34x	4.66x	2.83%	5.95B
DENTSU GROUP INC.	11.09x	0.77x	4.86x	-.--%	5.89B
WPP PLC	16.65x	0.72x	4.35x	4%	5.39B
NIQ GLOBAL INTELLIGENCE PLC	-52.88x	1.76x	7.39x	0%	5.02B
Average	19.71x	1.60x	16.45x	3.24%	10.76B
Weighted average by Cap.	17.76x	1.64x	12.68x	3.95%