Valuation Masterflex SE Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 11:20:02 2026-09-04 am EDT			5-day change	1st Jan Change
13.85 ^EUR	-0.72%		-2.46%	+1.09%

Aug. 14	Masterflex SE Reports Earnings Results for the Half Year Ended June 30, 2026	CI
Jul. 08	J. F. Müller & Sohn AG acquired an additional 6.61% stake in Masterflex SE from Andreas Bastin and Mark Becks for ?9 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	62.13	79.26	80.41	90.22	136.6	134.2	-	-
Change	-	27.55%	1.46%	12.2%	51.39%	-1.76%	-	-
Enterprise Value (EV) ¹	78.05	96.1	93.51	99.17	139.3	133.5	126.1	116.3
Change	-	23.12%	-2.69%	6.05%	40.45%	-4.17%	-5.54%	-7.77%
P/E	19x	10.2x	10.1x	10.9x	15.6x	14.5x	10.9x	9.52x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	4.09x	3.02x	2.68x	2.4x	0.3x	0.7x
Capitalization / Revenue	0.79x	0.79x	0.8x	0.92x	1.33x	1.26x	1.13x	1.04x
EV / Revenue	0.99x	0.96x	0.92x	1.01x	1.36x	1.25x	1.06x	0.9x
EV / EBITDA	7.32x	5.85x	5.23x	5.46x	7.14x	6.92x	5.39x	4.43x
EV / EBIT	13.5x	8.43x	7.43x	7.8x	9.98x	9.74x	7.1x	5.77x
EV / FCF	23.3x	22.6x	12.8x	9.77x	13.2x	19.6x	11.5x	9.01x
FCF Yield	4.29%	4.42%	7.82%	10.2%	7.58%	5.09%	8.69%	11.1%
Dividend per Share ²	0.12	0.2	0.25	0.27	0.3	0.35	0.4	0.45
Rate of return	1.86%	2.43%	2.99%	2.88%	2.11%	2.51%	2.87%	3.23%
EPS ²	0.34	0.81	0.83	0.86	0.91	0.965	1.285	1.465
Distribution rate	35.3%	24.7%	30.1%	31.4%	33%	36.3%	31.1%	30.7%
Net sales ¹	79.07	100.3	101.1	98.07	102.6	106.8	119	128.8
EBITDA ¹	10.67	16.44	17.87	18.16	19.51	19.3	23.4	26.25
EBIT ¹	5.764	11.4	12.58	12.71	13.96	13.7	17.75	20.15
Net income ¹	3.282	7.777	7.993	8.23	8.713	9.35	12.45	14.2
Net Debt ¹	15.92	16.84	13.1	8.95	2.7	-0.7	-8.1	-17.9
Reference price ²	6.46	8.24	8.36	9.38	14.20	13.95	13.95	13.95
Nbr of stocks (in thousands)	9,618	9,618	9,618	9,618	9,618	9,618	-	-
Announcement Date	3/31/22	3/31/23	3/26/24	3/28/25	3/31/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PARKER-HANNIFIN CORPORATION	30.81x	5.27x	19.16x	0.85%	121B
FANUC CORPORATION	26.82x	4.93x	17.28x	2.24%	35.46B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.61x	1.85x	13.33x	2.17%	31.42B
INGERSOLL RAND INC.	30.13x	4.02x	15.19x	0.11%	29.63B
SMC CORPORATION	19.55x	3.3x	10.63x	1.58%	27.05B
DOVER CORPORATION	21.3x	3.09x	13.33x	1.1%	25.98B
XYLEM INC.	23.03x	2.82x	12.15x	1.64%	24.68B
ALFA LAVAL AB	25.88x	3.25x	15.9x	1.75%	24.01B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	90.47x	34.14x	74.44x	0.42%	23.57B
Average	32.18x	6.96x	21.27x	1.32%	38.13B
Weighted average by Cap.	31.08x	6.16x	20.04x	1.22%