Valuation TTW Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:05:09 2026-07-17 am EDT			5-day change	1st Jan Change
0.2640 ^EUR	+0.76%		+3.12%	+11.86%

Jun. 04	TTW Public Company Limited Announces Board and Board Committee Appointments, Effective June 4, 2026	CI
May. 28	TTW Public Company Limited Announces Resignation of Payao Marittanaporn from Director and Committee Roles, Effective May 25, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	45,486	35,910	36,508	36,309	36,110	40,698	-	-
Change	-	-21.05%	1.67%	-0.55%	-0.55%	12.71%	-	-
Enterprise Value (EV)	45,486	35,910	37,794	37,216	37,957	40,698	40,698	40,698
Change	-	-21.05%	5.25%	-1.53%	1.99%	7.22%	0%	0%
P/E	14.6x	12.2x	12.5x	13x	11x	12.8x	12.8x	12.8x
PBR	3.21x	2.44x	2.4x	2.32x	2.17x	2.37x	-	-
PEG	-	-2.38x	-9.25x	-3.16x	0.6x	-5.25x	-	-
Capitalization / Revenue	7.83x	6.31x	6.47x	7.12x	6.89x	7.54x	7.37x	7.1x
EV / Revenue	0x	0x	0x	0x	0x	7.54x	7.37x	7.1x
EV / EBITDA	0x	0x	0x	0x	0x	9.07x	9.11x	8.45x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	0x	0x	-0x	16.2x	-	-
FCF Yield	-	-	9.74%	8.71%	-0.14%	6.17%	-	-
Dividend per Share ²	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6
Rate of return	5.26%	6.67%	6.56%	6.59%	6.63%	5.88%	5.88%	5.88%
EPS ²	0.78	0.74	0.73	0.7	0.82	0.8	0.8	0.8
Distribution rate	76.9%	81.1%	82.2%	85.7%	73.2%	75%	75%	75%
Net sales ¹	5,806	5,691	5,644	5,098	5,238	5,396	5,524	5,731
EBITDA ¹	4,700	4,525	4,276	3,800	3,993	4,485	4,469	4,819
EBIT	-	-	3,291	3,157	3,332	-	-	-
Net income ¹	3,104	2,967	2,932	2,791	3,266	3,066	3,172	3,319
Net Debt	-	-	1,285	907.1	1,847	-	-	-
Reference price ²	11.40	9.00	9.15	9.10	9.05	10.20	10.20	10.20
Nbr of stocks (in thousands)	3,990,000	3,990,000	3,990,000	3,990,000	3,990,000	3,990,000	-	-
Announcement Date	2/22/22	2/21/23	2/22/24	2/26/25	2/24/26	-	-	-

¹THB in Million²THB

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.($)
AMERICAN WATER WORKS COMPANY, INC.	22.08x	7.85x	13.6x	2.62%	26.23B
GUANGDONG INVESTMENT LIMITED	10.39x	2.85x	5.38x	6.22%	6.43B
COMPANHIA DE SANEAMENTO DE MINAS GERAIS	18.99x	4.02x	9.61x	2.58%	4.76B
BEIJING ENTERPRISES WATER GROUP LIMITED	13.39x	4.21x	13.14x	7.56%	3B
H2O AMERICA	22.89x	5.61x	13.82x	2.74%	2.69B
COMPANHIA DE SANEAMENTO DO PARANÁ - SANEPAR	8.39x	2.24x	5.47x	4.38%	2.21B
MANILA WATER COMPANY, INC.	6.57x	5.85x	8.56x	6.03%	1.7B
WATERBRIDGE INFRASTRUCTURE LLC	387.44x	3.74x	7.3x	0.58%	1.64B
Average	61.27x	4.55x	9.61x	4.09%	6.08B
Weighted average by Cap.	30.89x	6.00x	11.35x	3.53%