Valuation Ai Robotics Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 18:42:17 25/08/2026 BST			5-day change	1st Jan Change
5.020 ^EUR	+2.45%		-2.54%	-42.14%

07-16	Nvidia, Noetra to Support Development of National AI Infrastructure in Japan	MT
07-15	AI Startup Targets Faster Navy Maintenance	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028	2029
Market Cap ¹	47,646	77,815	60,774	-	-
Change	-	63.32%	-21.9%	-	-
Enterprise Value (EV)	45,395	77,815	60,774	60,774	60,774
Change	-	71.42%	-21.9%	0%	0%
P/E	25.1x	27.6x	10.9x	7.86x	5.83x
PBR	14.4x	12.9x	5.08x	3x	1.91x
PEG	-	0.8x	0.1x	0.2x	0.2x
Capitalization / Revenue	3.35x	2.65x	1.03x	0.75x	0.56x
EV / Revenue	0x	0x	1.03x	0.75x	0.56x
EV / EBITDA	-	-	-	-	-
EV / EBIT	0x	0x	7.72x	5.49x	4.07x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	32.47	43.43	85.6	118.9	160.4
Distribution rate	-	-	-	-	-
Net sales ¹	14,206	29,359	58,782	81,075	108,275
EBITDA	-	-	-	-	-
EBIT ¹	2,480	3,802	7,870	11,075	14,920
Net income ¹	1,703	2,654	5,557	7,721	10,418
Net Debt	-2,251	-	-	-	-
Reference price ²	816.00	1,199.00	935.00	935.00	935.00
Nbr of stocks (in thousands)	58,390	64,900	64,999	-	-
Announcement Date	14/05/25	13/05/26	-	-	-

¹JPY in Million²JPY

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.($)
PROCTER & GAMBLE COMPANY	21.35x	4.11x	15.01x	3%	341B
UNILEVER PLC	18.66x	2.79x	12.32x	3.42%	140B
COLGATE-PALMOLIVE COMPANY	25.17x	3.76x	15.8x	2.29%	73.78B
HINDUSTAN UNILEVER LIMITED	42.1x	6.78x	29.43x	2.19%	49.81B
ESTEE LAUDER	35.12x	2.67x	14.6x	1.55%	37.67B
KENVUE INC.	20.44x	2.85x	11.87x	4.34%	37.32B
KAO CORPORATION	23.33x	1.71x	10.93x	2.19%	20.29B
ESSITY AB	16.23x	1.56x	8.91x	3.26%	20.09B
GODREJ CONSUMER PRODUCTS LIMITED	39.8x	5.61x	27.5x	1.8%	9.93B
Average	26.91x	3.54x	16.26x	2.67%	81.13B
Weighted average by Cap.	23.46x	3.75x	15.26x	2.92%