Valuation Kraken Robotics Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 08:32:38 2026-07-31 am EDT			5-day change	1st Jan Change
3.593 ^EUR	+0.93%		-11.31%	-10.63%

Jul. 20	Kraken Robotics Inc. Announces CAD 35 Million in New Product Orders and Business Update	CI
Jul. 20	Kraken Robotics Gets C$35 Million in New Product Orders	MT

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	1,783	-	-
Change	-	52.04%	17.01%	438.21%	171.61%	-9.11%	-	-
Enterprise Value (EV) ¹	75.45	114.7	150.4	722.4	1,962	1,778	1,711	1,637
Change	-	52.04%	31.14%	380.24%	171.61%	-9.36%	-3.78%	-4.36%
P/E	-18.8x	-28.5x	21.7x	30.6x	640x	70.3x	33.7x	24.7x
PBR	-	-	-	5.93x	-	-	-	-
PEG	-	-	-0x	0x	-7.2x	0x	0x	0.7x
Capitalization / Revenue	2.94x	2.8x	1.93x	7.91x	19.2x	5.78x	3.15x	2.58x
EV / Revenue	2.94x	2.8x	2.16x	7.91x	19.2x	5.76x	3.02x	2.37x
EV / EBITDA	35.1x	21.7x	10.7x	34.9x	78.6x	25.4x	12.3x	9.07x
EV / EBIT	-37.4x	-74.8x	30.8x	52.3x	229x	51.4x	20x	14.2x
EV / FCF	-4.57x	-	173x	-43.2x	-68.1x	57.2x	28.5x	19.3x
FCF Yield	-21.9%	-	0.58%	-2.32%	-1.47%	1.75%	3.51%	5.18%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.02	-0.02	0.03	0.09	0.01	0.0825	0.172	0.235
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	25.63	40.91	69.58	91.29	102.2	308.5	566	690.5
EBITDA ¹	2.148	5.292	14.09	20.71	24.96	70.1	139.5	180.4
EBIT ¹	-2.015	-1.533	4.887	13.82	8.555	34.63	85.64	115.3
Net income ¹	-3.537	-4.243	5.546	20.09	2.86	27.62	68.02	88.83
Net Debt ¹	-	-	16.2	-	-	-4.93	-72.09	-146.6
Reference price ²	0.375	0.570	0.650	2.750	6.400	5.800	5.800	5.800
Nbr of stocks (in thousands)	201,193	201,243	206,493	262,688	306,571	307,465	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	29.98x	5.86x	23.31x	0.23%	32.46B
PARSONS CORPORATION	29.62x	0.86x	10.21x	-.--%	4.61B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.58x	-0.02x	-0.17x	3.75%	3.05B
DATA PATTERNS (INDIA) LIMITED	70.7x	21.21x	53.71x	0.23%	2.62B
EXAIL TECHNOLOGIES	82.76x	4.66x	20.27x	-.--%	2.44B
DRONESHIELD LIMITED	66.79x	5.12x	44.46x	-	1.15B
MILDEF GROUP AB	30.35x	3.46x	17.84x	0.61%	1.08B
Average	45.54x	5.88x	24.23x	0.8%	6.77B
Weighted average by Cap.	34.43x	5.71x	22.43x	0.43%