Valuation Masterflex SE Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 10:50:02 2026-08-17 am EDT			5-day change	1st Jan Change
14.20 ^EUR	+0.35%		+2.53%	+3.65%

Aug. 14	Masterflex SE Reports Earnings Results for the Second Quarter and Six Months 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	137.1	-	-
Change	-	27.55%	1.46%	12.2%	51.39%	0.35%	-	-
Enterprise Value (EV) ¹	78.05	96.1	93.51	99.17	139.3	136.4	129	119.2
Change	-	23.12%	-2.69%	6.05%	40.45%	-2.1%	-5.43%	-7.6%
P/E	19x	10.2x	10.1x	10.9x	15.6x	14.8x	11.1x	9.73x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	4.09x	3.02x	2.68x	2.45x	0.3x	0.7x
Capitalization / Revenue	0.79x	0.79x	0.8x	0.92x	1.33x	1.28x	1.15x	1.06x
EV / Revenue	0.99x	0.96x	0.92x	1.01x	1.36x	1.28x	1.08x	0.93x
EV / EBITDA	7.32x	5.85x	5.23x	5.46x	7.14x	7.07x	5.51x	4.54x
EV / EBIT	13.5x	8.43x	7.43x	7.8x	9.98x	9.95x	7.27x	5.91x
EV / FCF	23.3x	22.6x	12.8x	9.77x	13.2x	20.1x	11.8x	9.24x
FCF Yield	4.29%	4.42%	7.82%	10.2%	7.58%	4.99%	8.49%	10.8%
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%	2.46%	2.81%	3.16%
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	14.25	14.25	14.25
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PARKER-HANNIFIN CORPORATION	38.79x	6.62x	24.59x	0.69%	133B
FANUC CORPORATION	29.27x	5.46x	18.94x	2.06%	37.74B
INGERSOLL RAND INC.	32.89x	4.35x	16.45x	0.1%	32.34B
SMC CORPORATION	23.98x	4x	12.69x	1.4%	30.2B
XYLEM INC.	26.14x	3.18x	13.68x	1.44%	27.94B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	112.9x	40.63x	92.94x	0.32%	27.91B
DOVER CORPORATION	22.87x	3.31x	14.28x	1.02%	27.89B
ALFA LAVAL AB	25.94x	3.26x	15.94x	1.74%	24.22B
Average	39.10x	8.85x	26.19x	1.1%	42.67B
Weighted average by Cap.	38.68x	8.04x	25.38x	0.98%