Valuation Kraken Robotics Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 04:03:57 2026-06-19 am EDT			5-day change	1st Jan Change
4.763 ^EUR	+0.06%		+7.36%	+18.10%

Jun. 18	Kraken Robotics Gets Regulatory Approval of its Acquisition of Covelya	MT
May. 28	Kraken Robotics Inc. 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	75.45	114.7	134.2	722.4	1,962	2,393	-	-
Change	-	52.04%	17.01%	438.21%	171.61%	21.96%	-	-
Enterprise Value (EV) ¹	75.45	114.7	150.4	722.4	1,962	2,380	2,332	2,243
Change	-	52.04%	31.14%	380.24%	171.61%	21.28%	-2.01%	-3.8%
P/E	-18.8x	-28.5x	21.7x	30.6x	640x	111x	45.8x	33.1x
PBR	-	-	-	5.93x	-	-	-	-
PEG	-	-	-0x	0x	-7.2x	0x	0x	0.9x
Capitalization / Revenue	2.94x	2.8x	1.93x	7.91x	19.2x	7.55x	4.22x	3.39x
EV / Revenue	2.94x	2.8x	2.16x	7.91x	19.2x	7.51x	4.11x	3.18x
EV / EBITDA	35.1x	21.7x	10.7x	34.9x	78.6x	32x	16.6x	12.3x
EV / EBIT	-37.4x	-74.8x	30.8x	52.3x	229x	61.6x	26.5x	19.2x
EV / FCF	-4.57x	-	173x	-43.2x	-68.1x	78.2x	34.5x	26.2x
FCF Yield	-21.9%	-	0.58%	-2.32%	-1.47%	1.28%	2.9%	3.81%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.02	-0.02	0.03	0.09	0.01	0.07	0.17	0.235
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	25.63	40.91	69.58	91.29	102.2	316.8	566.9	705.7
EBITDA ¹	2.148	5.292	14.09	20.71	24.96	74.36	140.4	183
EBIT ¹	-2.015	-1.533	4.887	13.82	8.555	38.61	88.14	116.7
Net income ¹	-3.537	-4.243	5.546	20.09	2.86	28.57	66.03	90.27
Net Debt ¹	-	-	16.2	-	-	-13.28	-61.04	-149.6
Reference price ²	0.375	0.570	0.650	2.750	6.400	7.790	7.790	7.790
Nbr of stocks (in thousands)	201,193	201,243	206,493	262,688	306,571	307,175	-	-
Announcement Date	4/28/22	4/28/23	4/18/24	4/28/25	4/16/26	-	-	-

¹CAD in Million²CAD

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.($)
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	39x	7.11x	27.79x	0.17%	40.33B
PARSONS CORPORATION	23.58x	0.9x	9.14x	-.--%	5.59B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.14x	-0.02x	-0.19x	3.84%	2.99B
DATA PATTERNS (INDIA) LIMITED	104.02x	28.07x	76.21x	0.17%	2.85B
EXAIL TECHNOLOGIES	76.64x	3.39x	14.71x	-.--%	2.07B
DRONESHIELD LIMITED	77.82x	6.94x	40.28x	-	1.78B
INVISIO AB	27.74x	4.33x	17.31x	1.57%	1.04B
Average	50.99x	7.24x	26.47x	0.96%	8.09B
Weighted average by Cap.	41.51x	6.98x	26.64x	0.38%