Valuation Legrand Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 07:02:40 04/09/2026 BST			5-day change	1st Jan Change
136.50 ^EUR	+0.74%		-1.23%	+7.73%

09-03	Legrand : Upgraded to Buy by Deutsche Bank	ZD
08-12	Europe ends in the red after US inflation report

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	27,448	19,952	24,667	24,652	33,297	36,935	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	10.93%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	41,792	41,330	40,883
Change	-	-25.7%	19.76%	3.69%	35.66%	11.39%	-1.1%	-1.08%
P/E	30.6x	20.1x	21.9x	21.3x	27x	25.5x	22.5x	20.2x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.51x	4.05x	3.64x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.5x	1.7x	1.8x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.34x	3.03x	2.81x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.78x	3.4x	3.11x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	16x	14.2x	12.9x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	18.4x	16.4x	14.8x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	27x	23.5x	21.3x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.71%	4.25%	4.7%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.739	3.059	3.356
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	1.94%	2.17%	2.38%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.524	6.26	6.958
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.6%	48.9%	48.2%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	11,063	12,172	13,136
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,608	2,910	3,160
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,269	2,524	2,758
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,469	1,667	1,858
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,857	4,395	3,948
Reference price ²	102.90	74.82	94.10	94.04	127.25	140.90	140.90	140.90
Nbr of stocks (in thousands)	266,749	266,669	262,133	262,145	261,662	262,136	-	-
Announcement Date	10/02/22	09/02/23	15/02/24	13/02/25	12/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SIEMENS AG	25.16x	2.97x	16.19x	2.08%	242B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	16.86x	2.18x	9.79x	3.04%	244B
SCHNEIDER ELECTRIC SE	30.36x	3.9x	17.98x	1.61%	188B
EATON CORPORATION PLC	35.27x	5.25x	22.37x	1.08%	154B
DELTA ELECTRONICS, INC.	42.85x	5.75x	25.64x	1.16%	144B
VERTIV HOLDINGS CO.	44.5x	7.32x	29.43x	0.09%	103B
DELTA ELECTRONICS (THAILAND)	86.48x	10.88x	61.77x	0.37%	92.06B
EMERSON ELECTRIC CO.	30.74x	4.99x	17.34x	1.47%	83.79B
AMETEK, INC.	31.94x	6.83x	21.5x	0.58%	53.69B
Average	38.24x	5.56x	24.67x	1.28%	144.92B
Weighted average by Cap.	34.01x	4.73x	21.59x	1.59%