Valuation Mastercard, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 17:06:19 31/07/2026 BST			5-day change	1st Jan Change
495.00 ^EUR	-1.20%		+5.27%	+0.48%

07-31	Mastercard's Q2 Results Show Resilience in Consumer Spending, RBC Says	MT
07-31	Chime to cut 10% of total workforce on AI driven efficiencies	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	353,053	334,328	399,971	483,302	512,648	502,041	-	-
Change	-	-5.3%	19.63%	20.83%	6.07%	-2.07%	-	-
Enterprise Value (EV) ¹	359,060	340,943	406,472	492,756	520,750	510,637	509,103	506,419
Change	-	-5.05%	19.22%	21.23%	5.68%	-1.94%	-0.3%	-0.53%
P/E	41x	34x	36.1x	37.9x	34.6x	29.3x	25x	21.6x
PBR	48.2x	52.8x	57.1x	73.6x	65.4x	56.1x	30.8x	19.2x
PEG	-	2x	2.3x	2.2x	1.8x	1.6x	1.5x	1.4x
Capitalization / Revenue	18.7x	15x	15.9x	17.2x	15.6x	13.5x	12x	10.7x
EV / Revenue	19x	15.3x	16.2x	17.5x	15.9x	13.7x	12.1x	10.8x
EV / EBITDA	32.7x	25.4x	26.5x	28.4x	25.3x	21.7x	19.2x	16.9x
EV / EBIT	35x	26.9x	27.9x	30x	26.8x	22.9x	20.2x	17.9x
EV / FCF	39.6x	31.7x	35x	34.4x	31.7x	29.8x	25.1x	22.4x
FCF Yield	2.52%	3.15%	2.86%	2.9%	3.16%	3.36%	3.98%	4.47%
Dividend per Share ²	1.81	2.04	2.37	2.74	3.04	3.579	3.95	4.463
Rate of return	0.5%	0.59%	0.56%	0.52%	0.53%	0.62%	0.69%	0.78%
EPS ²	8.76	10.22	11.83	13.89	16.52	19.55	22.89	26.49
Distribution rate	20.7%	20%	20%	19.7%	18.4%	18.3%	17.3%	16.8%
Net sales ¹	18,884	22,237	25,098	28,167	32,791	37,248	41,902	46,953
EBITDA ¹	10,984	13,401	15,346	17,349	20,544	23,545	26,566	29,975
EBIT ¹	10,258	12,651	14,547	16,452	19,401	22,318	25,182	28,305
Net income ¹	8,687	9,930	11,195	12,874	14,968	17,256	19,627	22,056
Net Debt ¹	6,007	6,615	6,501	9,454	8,102	8,596	7,062	4,378
Reference price ²	359.32	347.73	426.51	526.57	570.88	573.10	573.10	573.10
Nbr of stocks (in thousands)	982,557	961,460	937,776	917,831	897,996	876,010	-	-
Announcement Date	27/01/22	26/01/23	31/01/24	30/01/25	29/01/26	-	-	-

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.($)
TOPSEC TECHNOLOGIES GROUP INC.	70.4x	-	-	-	1.13B
NHN KCP CORP.	8.79x	-0.01x	-0.24x	2.24%	319M
KGINICIS CO.,LTD	4.34x	0.26x	2.89x	6.96%	178M
ACER CYBER SECURITY INC.	13.8x	1.27x	8.32x	5.9%	150M
Average	24.33x	0.51x	3.66x	5.03%	444.61M
Weighted average by Cap.	47.96x	0.36x	2.60x	4.38%