Valuation Castellum AB Deutsche Boerse AG
Stocks
TEX
SE0000379190
Real Estate Development & Operations
|
Market Closed -
Deutsche Boerse AG
07:02:40 04/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 11.92 EUR | +2.05% |
|
-0.25% | +23.09% |
| 09-04 | Stockholm stocks rose for a second straight day, OMXS30 index up 0.2 percent | FW |
| 09-04 | Kempen Downgrades Castellum to Neutral Rating | MT |
Company Valuation: Castellum AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 83,025 | 41,461 | 70,590 | 59,364 | 52,360 | 59,454 | - | - |
| Change | - | -50.06% | 70.26% | -15.9% | -11.8% | 13.55% | - | - |
| Enterprise Value (EV) 1 | 152,657 | 117,452 | 130,173 | 115,597 | 109,259 | 105,811 | 107,982 | 106,209 |
| Change | - | -23.06% | 10.83% | -11.2% | -5.48% | -3.16% | 2.05% | -1.64% |
| P/E | 5.83x | 23.9x | -5.58x | 25.2x | 55.7x | 14.2x | 11.9x | 10.5x |
| PBR | 1x | 0.52x | 0.91x | 0.75x | 0.67x | 0.84x | 0.78x | 0.73x |
| PEG | - | -0.3x | 0x | -0x | -0.9x | 0x | 0.6x | 0.8x |
| Capitalization / Revenue | 13.1x | 4.61x | 7.2x | 6.03x | 5.46x | 6.56x | 7.21x | 6.91x |
| EV / Revenue | 24x | 13.1x | 13.3x | 11.7x | 11.4x | 11.7x | 13.1x | 12.4x |
| EV / EBITDA | 36.6x | 21.1x | 21.1x | 17.7x | 17.5x | 16.8x | 18.2x | 17.2x |
| EV / EBIT | 36.6x | 21.1x | 21.1x | 17.7x | 17.5x | 16.4x | 17.6x | 16.8x |
| EV / FCF | -13.4x | 124x | 96.3x | 64.4x | 145x | 65.2x | 49.7x | 46.1x |
| FCF Yield | -7.45% | 0.8% | 1.04% | 1.55% | 0.69% | 1.53% | 2.01% | 2.17% |
| Dividend per Share 2 | 7.6 | - | - | 2.48 | - | 2.466 | 2.597 | 2.799 |
| Rate of return | 3.12% | - | - | 2.06% | - | 1.86% | 1.95% | 2.11% |
| EPS 2 | 41.81 | 5.29 | -25.68 | 4.79 | 1.91 | 9.368 | 11.19 | 12.61 |
| Distribution rate | 18.2% | - | - | 51.8% | - | 26.3% | 23.2% | 22.2% |
| Net sales 1 | 6,353 | 8,996 | 9,806 | 9,849 | 9,593 | 9,065 | 8,248 | 8,600 |
| EBITDA 1 | 4,172 | 5,568 | 6,163 | 6,545 | 6,260 | 6,295 | 5,921 | 6,189 |
| EBIT 1 | 4,172 | 5,568 | 6,163 | 6,545 | 6,260 | 6,452 | 6,148 | 6,315 |
| Net income 1 | 11,828 | 1,750 | -11,592 | 2,357 | 938 | 4,175 | 4,026 | 4,189 |
| Net Debt 1 | 69,632 | 75,991 | 59,583 | 56,233 | 56,899 | 46,357 | 48,527 | 46,755 |
| Reference price 2 | 243.80 | 126.25 | 143.30 | 120.55 | 106.40 | 132.90 | 132.90 | 132.90 |
| Nbr of stocks (in thousands) | 340,544 | 328,401 | 492,601 | 492,446 | 492,102 | 447,361 | - | - |
| Announcement Date | 16/02/22 | 13/02/23 | 14/02/24 | 18/02/25 | 18/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.51x | 4.92x | 13.25x | 3.27% | 44.16B | |
| 18.25x | 4x | 16.07x | 1.34% | 28.47B | |
| 8.36x | 1.53x | 7.99x | 4.29% | 27.74B | |
| 5.5x | 0.66x | 1.4x | 9.09% | 26.47B | |
| 14.38x | 3.1x | 14.83x | 2.51% | 26.04B | |
| 10.51x | 2.12x | 9.04x | 4% | 21.13B | |
| 7.81x | 0.86x | 3.15x | 2.86% | 19.97B | |
| 13.23x | 6.43x | 16.91x | 1.65% | 19.16B | |
| 10.05x | 1.48x | 12.38x | 3.81% | 18.38B | |
| Average | 11.51x | 2.79x | 10.56x | 3.65% | 25.73B | |
| Weighted average by Cap. | 11.97x | 2.96x | 10.77x | 3.67% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CAST Stock
- TEX Stock
- Valuation Castellum AB
Select your edition
All financial news and data tailored to specific country editions
