Valuation Thales Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:13:39 2026-07-17 am EDT			5-day change	1st Jan Change
223.40 ^EUR	+2.20%		+0.86%	-1.76%

Jul. 15	Exail to deliver three light mine countermeasures systems in Europe
Jul. 14	Industrials Flat as Traders Hedge on Inflation Views -- Industrials Roundup	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,929	25,259	27,925	28,476	47,195	45,842	-	-
Change	-	58.57%	10.55%	1.97%	65.74%	-2.87%	-	-
Enterprise Value (EV) ¹	16,724	25,295	31,925	31,520	48,813	46,270	45,009	42,954
Change	-	51.25%	26.21%	-1.27%	54.86%	-5.21%	-2.73%	-4.56%
P/E	14.6x	22.6x	27.3x	20.1x	28.2x	25.5x	20.2x	17.6x
PBR	2.46x	3.49x	4.05x	3.79x	5.93x	5.2x	4.56x	4x
PEG	-	6.81x	-3.8x	0.5x	1.5x	3.39x	0.8x	1.2x
Capitalization / Revenue	0.98x	1.44x	1.52x	1.38x	2.13x	1.93x	1.78x	1.65x
EV / Revenue	1.03x	1.44x	1.73x	1.53x	2.21x	1.95x	1.75x	1.54x
EV / EBITDA	7.12x	10.5x	12.4x	10.9x	12.8x	12.1x	10.7x	9.26x
EV / EBIT	10.1x	13.1x	15x	13x	17.8x	15.4x	13.4x	11.5x
EV / FCF	7.41x	10.2x	15.8x	15.6x	18.9x	20.8x	17.6x	15.2x
FCF Yield	13.5%	9.85%	6.35%	6.43%	5.28%	4.82%	5.67%	6.58%
Dividend per Share ²	2.56	2.94	3.4	3.7	3.9	4.222	4.876	5.495
Rate of return	3.42%	2.46%	2.54%	2.67%	1.7%	1.89%	2.19%	2.46%
EPS ²	5.12	5.29	4.91	6.89	8.15	8.763	11.05	12.65
Distribution rate	50%	55.6%	69.2%	53.7%	47.9%	48.2%	44.1%	43.4%
Net sales ¹	16,192	17,569	18,428	20,577	22,136	23,731	25,701	27,839
EBITDA ¹	2,348	2,405	2,582	2,898	3,827	3,809	4,212	4,640
EBIT ¹	1,649	1,935	2,132	2,419	2,740	2,999	3,352	3,730
Net income ¹	1,089	1,121	1,023	1,420	1,675	1,760	2,216	2,529
Net Debt ¹	795	35.2	4,000	3,044	1,618	428.1	-833.5	-2,888
Reference price ²	74.80	119.30	133.95	138.65	229.80	223.10	223.10	223.10
Nbr of stocks (in thousands)	212,957	211,730	208,476	205,380	205,373	205,477	-	-
Announcement Date	3/3/22	3/8/23	3/5/24	3/4/25	3/3/26	-	-	-

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.($)
CHINA SPACESAT CO.,LTD.	1199.04x	10.32x	167.87x	-	10.88B
HENSOLDT AG	52.26x	3.43x	18.47x	0.9%	10.09B
PLANET LABS PBC	-42.4x	17.47x	786.27x	-.--%	8.01B
OHB SE	75.63x	3.26x	28.76x	0.29%	5.75B
SHANGHAI HUACE NAVIGATION TECHNOLOGY LTD	24.8x	4.64x	20.15x	1.85%	3.1B
SYNSPECTIVE INC.	45.14x	22.17x	-163.74x	-.--%	911M
CHENGDU M&S ELECTRONICS TECHNOLOGY CO.,LTD.	40.39x	-	-	-	632M
SATREC INITIATIVE CO., LTD.	65.79x	3.34x	27x	0.19%	574M
Average	182.58x	9.23x	126.40x	0.54%	4.99B
Weighted average by Cap.	346.65x	8.70x	213.77x	0.58%