Valuation Constellation Software Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 12:47:24 05/10/2026 BST			5-day change	1st Jan Change
1,864.50 ^EUR	-0.35%		+3.63%	-11.19%

10-02	TSX pares weekly decline as investors reduce Fed rate hike bets	RE
10-01	Constellation Software makes SEK259m bid for Triona, board recommends offer	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	39,301	33,100	52,717	65,466	51,025	44,318	-	-
Change	-	-15.78%	59.27%	24.18%	-22.06%	-13.15%	-	-
Enterprise Value (EV) ¹	39,925	34,576	54,767	67,652	53,300	46,539	46,231	45,469
Change	-	-13.4%	58.4%	23.53%	-21.21%	-12.69%	-0.66%	-1.65%
P/E	127x	64.6x	93.3x	89.6x	99.7x	35.8x	34.2x	24.7x
PBR	-	-	-	23.4x	14.3x	9.38x	7.23x	5.59x
PEG	-	1x	9.1x	3.1x	-3.3x	0x	7.13x	0.6x
Capitalization / Revenue	7.7x	5x	6.27x	6.5x	4.39x	3.21x	2.75x	2.42x
EV / Revenue	7.82x	5.22x	6.51x	6.72x	4.59x	3.37x	2.87x	2.48x
EV / EBITDA	26.4x	20.3x	24.8x	25.1x	16.3x	12.4x	10.5x	9.46x
EV / EBIT	45.7x	39.2x	46.1x	46.2x	28.1x	22.2x	18.1x	14.9x
EV / FCF	31.4x	27.5x	31.5x	31.8x	20x	15.7x	13.5x	12.7x
FCF Yield	3.18%	3.63%	3.17%	3.15%	5%	6.39%	7.43%	7.9%
Dividend per Share ²	4	-	-	4	4	3.968	4	4
Rate of return	0.22%	-	-	0.13%	0.17%	0.19%	0.19%	0.19%
EPS ²	14.65	24.18	26.67	34.48	24.15	58.36	61.16	84.61
Distribution rate	27.3%	-	-	11.6%	16.6%	6.8%	6.54%	4.73%
Net sales ¹	5,106	6,622	8,407	10,066	11,623	13,819	16,130	18,329
EBITDA ¹	1,512	1,701	2,209	2,690	3,278	3,754	4,416	4,808
EBIT ¹	873	882	1,188	1,464	1,895	2,100	2,548	3,055
Net income ¹	310	512	565	731	512	1,309	1,377	1,832
Net Debt ¹	624	1,476	2,050	2,186	2,275	2,221	1,913	1,151
Reference price ²	1,854.57	1,561.94	2,487.65	3,089.23	2,407.81	2,091.30	2,091.30	2,091.30
Nbr of stocks (in thousands)	21,192	21,192	21,192	21,192	21,192	21,192	-	-
Announcement Date	10/02/22	29/03/23	06/03/24	07/03/25	09/03/26	-	-	-

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.($)
MICROSOFT CORPORATION	26.27x	9.71x	15.87x	0.75%	3,843B
PALANTIR TECHNOLOGIES INC.	121.59x	53.78x	87.57x	-.--%	454B
ORACLE CORPORATION	21.42x	6.06x	10.62x	1.4%	431B
PALO ALTO NETWORKS, INC.	255.85x	22.84x	66.87x	-.--%	330B
CROWDSTRIKE HOLDINGS, INC.	2700.4x	45.28x	148.08x	-.--%	277B
SAP SE	26.03x	5.22x	16.46x	1.46%	239B
SERVICENOW, INC.	86.99x	8.45x	22.61x	-.--%	139B
FORTINET, INC.	58.52x	15.77x	41.53x	-.--%	133B
DATADOG, INC.	495.26x	21.25x	83.97x	-.--%	99.54B
Average	421.37x	20.93x	54.84x	0.4%	660.56B
Weighted average by Cap.	180.55x	15.31x	31.85x	0.65%