Valuation NACON Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 11:38:21 15/10/2026 BST			5-day change	1st Jan Change
0.0570 ^EUR	+3.07%		-1.10%	-89.37%

10-02	NACON Announces The Revolution 5 Unlimited Controller For PlayStation 5 Consoles And PC	CI
09-22	Nacon lays out a plan that would trigger massive dilution

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	620.4	470.9	189.3	112.3	64.33	6.181	-	-
Change	-	-24.09%	-59.81%	-40.66%	-42.72%	-90.39%	-	-
Enterprise Value (EV) ¹	578.5	481.3	256.5	197.5	168.3	116.7	123.2	113.2
Change	-	-16.8%	-46.7%	-23.01%	-14.77%	-30.66%	-5.7%	-8.12%
P/E	34.8x	45.5x	15.6x	6.74x	-59.5x	-1.04x	-	5.7x
PBR	2.95x	2.06x	0.79x	0.43x	0.18x	0.02x	-0.06x	-0.06x
PEG	-	-1.1x	0.9x	0.2x	1x	-0x	-	-
Capitalization / Revenue	3.49x	3.02x	1.21x	0.66x	0.38x	0.08x	0.04x	0.04x
EV / Revenue	3.25x	3.09x	1.64x	1.16x	1x	0.73x	0.75x	0.67x
EV / EBITDA	9.59x	10.8x	5.25x	2.79x	2.82x	2.18x	2.08x	1.9x
EV / EBIT	17.7x	25.3x	15.9x	9.45x	153x	-23.8x	28x	24.6x
EV / FCF	-826x	-19.3x	-7.75x	-25.7x	-11x	-15.3x	12.8x	11.1x
FCF Yield	-0.12%	-5.19%	-12.9%	-3.89%	-9.09%	-6.55%	7.79%	9.01%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.21	0.12	0.14	0.19	-0.01	-0.055	-	0.01
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	177.9	155.9	156.4	170.7	167.9	160.8	165	170
EBITDA ¹	60.3	44.6	48.9	70.9	59.6	60.05	59.2	59.5
EBIT ¹	32.6	19	16.1	20.9	1.1	-4.9	4.4	4.6
Net income ¹	18.2	10	12.8	17.5	-1.3	-366.1	-0.1	0.5
Net Debt ¹	-41.9	10.4	67.28	85.2	104	104.2	117	107
Reference price ²	7.3100	5.4600	2.1800	1.2800	0.5950	0.0570	0.0570	0.0570
Nbr of stocks (in thousands)	84,869	86,248	86,818	87,746	108,124	108,444	-	-
Announcement Date	31/05/21	30/05/22	30/05/23	03/06/24	02/06/25	20/07/26	-	-

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.($)
MICROSOFT CORPORATION	27.07x	10x	16.33x	0.72%	3,963B
PALANTIR TECHNOLOGIES INC.	129.46x	57.35x	93.39x	-.--%	483B
ORACLE CORPORATION	19.65x	5.67x	9.87x	1.53%	396B
PALO ALTO NETWORKS, INC.	237.95x	21.21x	62.1x	-.--%	307B
CROWDSTRIKE HOLDINGS, INC.	2492.9x	41.72x	136.46x	-.--%	256B
SAP SE	27.78x	5.59x	17.62x	1.36%	253B
SERVICENOW, INC.	88.78x	8.8x	23.56x	-.--%	145B
FORTINET, INC.	59.45x	16.05x	42.27x	-.--%	135B
DATADOG, INC.	485x	20.62x	81.51x	-.--%	96.71B
Average	396.45x	20.78x	53.68x	0.4%	670.39B
Weighted average by Cap.	159.62x	15.51x	31.35x	0.63%