Valuation Danone Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 11:18:37 26/06/2026 BST			5-day change	1st Jan Change
72.28 ^EUR	+3.38%		+9.88%	-5.93%

06-26	DANONE : JP Morgan reaffirms its Buy rating	ZD
06-25	Heatwave-hit London climate week spurs calls for faster action	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	35,530	30,830	37,646	41,915	49,156	46,169	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-6.08%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	53,869	53,030	52,281
Change	-	-11.06%	16.93%	5.53%	14%	-6.46%	-1.56%	-1.41%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	19.1x	17.8x	16.6x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.53x	2.38x	2.23x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.6x	2.41x	2.34x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.64x	1.58x	1.52x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.92x	1.82x	1.73x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	10.8x	10.1x	9.46x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	14x	13x	12.1x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	20.1x	18.9x	17.4x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	4.97%	5.29%	5.74%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.341	2.495	2.668
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.25%	3.46%	3.7%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.778	4.056	4.344
Distribution rate	66%	135%	162%	68.7%	79.8%	62%	61.5%	61.4%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,069	29,164	30,306
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,980	5,251	5,524
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,835	4,090	4,322
Net income ¹	1,924	959	881	2,021	1,825	2,362	2,543	2,732
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	7,699	6,861	6,112
Reference price ²	54.59	49.23	58.68	65.12	76.78	72.12	72.12	72.12
Nbr of stocks (in thousands)	650,849	626,246	641,543	643,653	640,218	640,173	-	-
Announcement Date	23/02/22	22/02/23	22/02/24	26/02/25	20/02/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NESTLÉ S.A.	20.67x	2.98x	14.64x	3.77%	265B
MONDELEZ INTERNATIONAL, INC.	20.87x	2.46x	14.48x	3.39%	78.03B
ARCHER-DANIELS-MIDLAND COMPANY	17.1x	0.52x	10.04x	2.68%	37.01B
THE HERSHEY COMPANY	22.43x	3.3x	13.43x	3.22%	36.33B
AJINOMOTO CO., INC.	40.21x	3.39x	20.1x	0.88%	33.83B
NESTLÉ INDIA LIMITED	68.55x	10.22x	43.44x	1.11%	28.68B
KRAFT HEINZ	11.32x	1.86x	9.17x	6.77%	28.1B
BUNGE GLOBAL SA	12.7x	0.38x	8.62x	2.59%	21.45B
Average	26.73x	3.14x	16.74x	3.05%	66.06B
Weighted average by Cap.	23.60x	3.01x	15.59x	3.38%