Valuation Microsoft Corporation Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 07:09:06 04/09/2026 BST			5-day change	1st Jan Change
21.40 ^EUR	+1.90%		0.00%	+2.88%

10:54am	OpenAI flags advances in new 'Astra' model, but warns on dangers too	RE
10:46am	Nvidia Increases Equity Investments to $99 Billion	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,920,840	2,532,081	3,321,869	3,697,022	2,770,955	3,787,919	-	-
Change	-	31.82%	31.19%	11.29%	-25.05%	36.7%	-	-
Enterprise Value (EV) ¹	1,865,864	2,468,056	3,291,263	3,645,608	2,734,406	3,741,453	3,739,429	3,887,489
Change	-	32.27%	33.35%	10.77%	-24.99%	36.83%	-0.05%	3.96%
P/E	26.6x	35.2x	37.9x	36.5x	20.8x	25.9x	21.6x	17.7x
PBR	11.5x	12.3x	12.4x	10.8x	6.26x	6.63x	5.19x	4.04x
PEG	-	113.23x	1.7x	2.3x	0.7x	2.67x	1.1x	0.8x
Capitalization / Revenue	9.69x	11.9x	13.6x	13.1x	8.35x	9.69x	8.11x	6.68x
EV / Revenue	9.41x	11.6x	13.4x	12.9x	8.24x	9.57x	8x	6.85x
EV / EBITDA	19.1x	23.8x	25x	22.4x	13.8x	15.6x	12.7x	10.5x
EV / EBIT	22.4x	27.5x	30.1x	28.4x	17.6x	20.5x	17.2x	14.8x
EV / FCF	28.6x	41.5x	44.4x	50.9x	40.8x	116x	82.2x	44.4x
FCF Yield	3.49%	2.41%	2.25%	1.96%	2.45%	0.86%	1.22%	2.25%
Dividend per Share ²	2.48	2.72	3	3.32	3.64	3.898	4.26	4.421
Rate of return	0.97%	0.8%	0.67%	0.67%	0.98%	0.76%	0.84%	0.87%
EPS ²	9.65	9.68	11.8	13.64	17.95	19.69	23.57	28.76
Distribution rate	25.7%	28.1%	25.4%	24.3%	20.3%	19.8%	18.1%	15.4%
Net sales ¹	198,270	211,915	245,122	281,724	331,839	391,083	467,327	567,246
EBITDA ¹	97,843	103,555	131,720	162,681	198,685	239,933	295,379	369,739
EBIT ¹	83,383	89,694	109,433	128,528	155,237	182,162	216,837	262,387
Net income ¹	72,738	72,361	88,136	101,832	133,749	146,938	175,848	212,963
Net Debt ¹	-54,976	-64,025	-30,606	-51,414	-36,549	-46,466	-48,490	99,570
Reference price ²	256.83	340.54	446.95	497.41	373.02	510.12	510.12	510.12
Nbr of stocks (in thousands)	7,479,033	7,435,488	7,432,306	7,432,544	7,428,435	7,425,545	-	-
Announcement Date	26/07/22	25/07/23	30/07/24	30/07/25	29/07/26	-	-	-

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	25.91x	9.57x	15.59x	0.76%	3,788B
PALANTIR TECHNOLOGIES INC.	120.51x	52.1x	84.57x	-.--%	439B
CADENCE DESIGN SYSTEMS, INC.	63.44x	13.4x	28.26x	-.--%	83.96B
SYNOPSYS, INC.	104.81x	8.9x	22.56x	-.--%	79.78B
DATADOG, INC.	380.71x	16.25x	64.21x	-.--%	77.11B
SEA LIMITED	38.15x	1.91x	15.25x	-.--%	69.27B
ATLASSIAN CORPORATION	196.75x	6.29x	24.28x	-.--%	49.28B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	111.72x	4.59x	22.29x	-.--%	40.04B
TWILIO INC.	27.99x	5.79x	27.77x	-.--%	36.93B
Average	118.89x	13.20x	33.86x	0.08%	518.1B
Weighted average by Cap.	45.44x	13.51x	23.47x	0.62%