Valuation Amrize AG Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 08:45:26 15/09/2026 BST			5-day change	1st Jan Change
33.85 ^EUR	-1.28%		-10.19%	-27.88%

09-11	Amrize Ltd Announces Executive Changes	CI
09-09	Berenberg Upbeat on Amrize Amid Positive US Construction Demand	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	30,481	21,724	-	-
Change	-	-28.73%	-	-
Enterprise Value (EV) ¹	33,828	25,489	24,812	23,923
Change	-	-24.65%	-2.65%	-3.58%
P/E	25.8x	16x	13.7x	12.1x
PBR	2.3x	1.6x	1.46x	1.34x
PEG	-	1x	0.8x	0.9x
Capitalization / Revenue	2.58x	1.73x	1.65x	1.56x
EV / Revenue	2.86x	2.03x	1.88x	1.71x
EV / EBITDA	11.2x	8.09x	7.29x	6.49x
EV / EBIT	17.7x	12x	10.5x	9.22x
EV / FCF	23.1x	18x	15.2x	13.4x
FCF Yield	4.32%	5.56%	6.59%	7.49%
Dividend per Share ²	0.44	0.5208	0.666	0.7736
Rate of return	0.8%	1.31%	1.68%	1.95%
EPS ²	2.14	2.48	2.891	3.288
Distribution rate	20.6%	21%	23%	23.5%
Net sales ¹	11,815	12,564	13,186	13,969
EBITDA ¹	3,007	3,152	3,403	3,684
EBIT ¹	1,906	2,115	2,352	2,595
Net income ¹	1,185	1,357	1,542	1,783
Net Debt ¹	3,347	3,765	3,088	2,199
Reference price ²	55.11	39.72	39.72	39.72
Nbr of stocks (in thousands)	553,082	546,926	-	-
Announcement Date	17/02/26	-	-	-

¹USD in Million²USD

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.($)
CRH PLC	15.22x	1.83x	8.76x	1.76%	59.2B
MARTIN MARIETTA MATERIALS, INC.	31.69x	5.03x	14.67x	0.69%	35.58B
ULTRATECH CEMENT LIMITED	32.96x	3.41x	17.51x	0.94%	33.76B
VULCAN MATERIALS COMPANY	27.86x	4.42x	14.73x	0.84%	32.46B
HEIDELBERG MATERIALS AG	11.89x	1.43x	6.59x	2.58%	30.39B
CHINA JUSHI CO., LTD.	23.22x	7.23x	14.21x	2.04%	26.77B
GRASIM INDUSTRIES LIMITED	75.07x	4.68x	72.39x	0.3%	23.22B
AMRIZE AG	16.02x	2.03x	8.09x	1.31%	21.72B
CEMEX, S.A.B. DE C.V.	10.82x	1.17x	5.71x	0.96%	15.15B
Average	27.19x	3.47x	18.07x	1.27%	30.92B
Weighted average by Cap.	26.18x	3.42x	16.65x	1.33%