Valuation Exail Technologies Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 13:14:32 16/09/2026 BST			5-day change	1st Jan Change
124.45 ^EUR	+1.18%		+0.24%	+54.65%

09-15	French and Benelux stocks-Factors to watch on September 15	RE
08-21	Thales Launches EUR1 Billion Dual-tranche Bond Issue	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	283.5	341.7	328.1	295	1,383	2,110	-	-
Change	-	20.53%	-3.98%	-10.1%	368.87%	52.54%	-	-
Enterprise Value (EV) ¹	383.7	650.6	602.2	552.9	1,380	2,666	2,624	2,541
Change	-	69.58%	-7.44%	-8.18%	149.6%	93.2%	-1.58%	-3.17%
P/E	6.1x	-58.2x	20.7x	-81x	464x	82.5x	32x	23.4x
PBR	4.76x	3.21x	2.51x	2.46x	3.35x	3.29x	3.05x	2.58x
PEG	-	1x	-0x	1x	-3x	0x	0x	0.6x
Capitalization / Revenue	1.59x	1.9x	1.02x	0.79x	2.89x	3.7x	2.88x	2.45x
EV / Revenue	2.15x	3.62x	1.87x	1.48x	2.88x	4.67x	3.59x	2.95x
EV / EBITDA	12.7x	17.8x	9.25x	7.49x	13.4x	20.3x	14.4x	11.3x
EV / EBIT	24.9x	30.7x	15.1x	12.1x	19.5x	27.4x	18.3x	14x
EV / FCF	-10.3x	22.2x	25.3x	9.62x	21x	56.5x	42.7x	25.5x
FCF Yield	-9.67%	4.5%	3.96%	10.4%	4.76%	1.77%	2.34%	3.92%
Dividend per Share ²	-	-	0.27	-	-	-	-	-
Rate of return	-	-	1.4%	-	-	-	-	-
EPS ²	2.684	-0.3431	0.9324	-0.2142	0.1756	1.507	3.883	5.308
Distribution rate	-	-	29%	-	-	-	-	-
Net sales ¹	178.3	179.8	322.8	373.1	478.5	570.9	731.5	861.1
EBITDA ¹	30.2	36.5	65.1	73.82	103.3	131.3	182.2	225
EBIT ¹	15.39	21.16	39.94	45.52	70.75	97.39	143.7	181.7
Net income ¹	46.21	-5.869	15.89	-3.641	2.98	26.48	72.67	100.2
Net Debt ¹	100.2	308.9	274	257.9	-3.087	556.5	514.5	431.4
Reference price ²	16.38	19.98	19.30	17.36	81.50	124.30	124.30	124.30
Nbr of stocks (in thousands)	17,309	17,104	17,002	16,994	16,972	16,974	-	-
Announcement Date	21/03/22	17/04/23	25/03/24	25/03/25	18/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	32.6x	6.41x	25.09x	0.21%	35.34B
PARSONS CORPORATION	31.35x	0.93x	11.27x	-.--%	4.98B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	7.96x	-0.03x	-0.32x	4.04%	2.85B
DATA PATTERNS (INDIA) LIMITED	69.64x	20.95x	52.87x	0.19%	2.54B
EXAIL TECHNOLOGIES	82.5x	4.67x	20.3x	-.--%	2.44B
KRAKEN ROBOTICS INC.	82.88x	5.34x	23x	-	1.18B
PARAS DEFENCE AND SPACE TECHNOLOGIES LIMITED	92.36x	-	-	-	1.13B
MILDEF GROUP AB	30.92x	3.5x	18.16x	0.53%	1.07B
Average	53.78x	5.97x	21.48x	0.83%	6.44B
Weighted average by Cap.	37.72x	6.07x	23.26x	0.4%