Valuation Net-Digital AG Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 12:11:22 2026-07-13 pm EDT			5-day change	1st Jan Change
14.30 ^EUR	+2.88%		-1.74%	-18.02%

Mar. 23	Net Digital AG says co. publishes 2026 forecast with continued growth in revenue and earnings	RE
Mar. 23	Net Digital AG Provides Earnings Guidance for Financial Year 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2024	2025	2026	2027
Market Cap ¹	-	37.45	29.75	29.75	-
Change	-	-	-20.57%	0%	-
Enterprise Value (EV) ¹	-	37.45	29.15	29.75	29.75
Change	-	-	-22.17%	2.06%	0%
P/E	-	-	21.6x	13.6x	9.33x
PBR	-	-	15.4x	-	-
PEG	-	-	-	0.2x	0.2x
Capitalization / Revenue	-	3.42x	1.04x	0.8x	0.65x
EV / Revenue	-	3.42x	1.02x	0.8x	0.65x
EV / EBITDA	-	-	10.2x	7.03x	5.06x
EV / EBIT	-	-	14x	9.03x	6.19x
EV / FCF	-	-	188x	12.8x	8.7x
FCF Yield	-	-	0.53%	7.8%	11.5%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-	-	0.645	1.02	1.49
Distribution rate	-	-	-	-	-
Net sales ¹	10.7	10.96	28.5	36.97	45.77
EBITDA ¹	-	-	2.85	4.23	5.88
EBIT ¹	-	-	2.085	3.295	4.805
Net income ¹	-0.3974	-1.984	1.395	2.17	3.195
Net Debt ¹	-	-	-0.6	-	-
Reference price ²	4.64	17.50	13.90	13.90	13.90
Nbr of stocks (in thousands)	-	2,140	2,140	2,140	-
Announcement Date	6/28/23	7/1/25	-	-	-

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.($)
MICROSOFT CORPORATION	22.2x	8.52x	14.17x	0.96%	2,861B
PALANTIR TECHNOLOGIES INC.	93.99x	37.9x	63.36x	-.--%	304B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	126.3x	40.33x	127.55x	0.14%	130B
CADENCE DESIGN SYSTEMS, INC.	85.38x	17.16x	37.28x	-.--%	106B
DATADOG, INC.	465.2x	20.01x	80.43x	-.--%	91.67B
SYNOPSYS, INC.	164.63x	9.59x	23.69x	-.--%	85.3B
SEA LIMITED	36.94x	1.96x	15.33x	-.--%	68.07B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	123.9x	5.18x	25.62x	-.--%	45.15B
ROBLOX CORPORATION	-36.64x	4.91x	23.51x	-.--%	39.63B
Average	120.21x	16.17x	45.66x	0.12%	414.46B
Weighted average by Cap.	48.49x	12.38x	24.88x	0.74%