Valuation NCC AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 07:08:32 22/07/2026 BST			5-day change	1st Jan Change
15.11 ^EUR	-0.07%		-5.86%	-24.68%

07-10	NCC expected to report SEK 630m in operating profit - Modular	FW
07-10	Multiconsult: LINK Arkitektur wins assignment for new hospital in Kiruna	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	18,035	9,636	12,271	15,879	21,526	16,767	-	-
Change	-	-46.57%	27.34%	29.4%	35.56%	-22.11%	-	-
Enterprise Value (EV) ¹	20,967	12,636	16,581	17,043	22,691	17,375	16,343	14,575
Change	-	-39.73%	31.22%	2.79%	33.14%	-23.43%	-5.94%	-10.82%
P/E	12x	9.45x	7.8x	10.1x	152x	12x	10.3x	9.06x
PBR	3.09x	1.32x	1.68x	1.83x	2.72x	2.06x	1.79x	1.77x
PEG	-	-0.4x	0.1x	-54.24x	-1.7x	0x	0.6x	0.7x
Capitalization / Revenue	0.34x	0.18x	0.22x	0.26x	0.39x	0.3x	0.28x	0.27x
EV / Revenue	0.39x	0.23x	0.29x	0.28x	0.41x	0.32x	0.27x	0.24x
EV / EBITDA	6.69x	4.88x	5.49x	5.16x	7.08x	5.55x	5.06x	4.01x
EV / EBIT	11.5x	9.3x	9.2x	8.39x	11.7x	9.15x	7.73x	6.17x
EV / FCF	11.1x	-92.9x	45.9x	4.27x	19.7x	8.26x	11.1x	10.8x
FCF Yield	9.05%	-1.08%	2.18%	23.4%	5.07%	12.1%	9.04%	9.28%
Dividend per Share ²	6	6	8	9	-	10.62	10.76	12.17
Rate of return	3.58%	6.17%	6.37%	5.54%	-	6.2%	6.28%	7.1%
EPS ²	14.02	10.29	16.11	16.08	1.45	14.32	16.7	18.91
Distribution rate	42.8%	58.3%	49.7%	56%	-	74.2%	64.4%	64.3%
Net sales ¹	53,414	54,198	56,932	61,609	55,717	55,015	59,802	62,007
EBITDA ¹	3,132	2,589	3,021	3,303	3,205	3,132	3,232	3,638
EBIT ¹	1,825	1,358	1,802	2,032	1,938	1,900	2,113	2,361
Net income ¹	1,508	1,069	1,573	1,571	142	1,402	1,633	1,853
Net Debt ¹	2,932	3,000	4,310	1,164	1,165	608	-423.4	-2,192
Reference price ²	167.70	97.25	125.60	162.40	220.20	171.30	171.30	171.30
Nbr of stocks (in thousands)	107,595	97,592	97,662	97,792	97,792	97,792	-	-
Announcement Date	02/02/22	31/01/23	30/01/24	10/02/25	05/02/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
QUANTA SERVICES, INC.	66.16x	2.86x	27.93x	0.07%	95.92B
VINCI	13.16x	1.06x	5.84x	4.46%	71.39B
COMFORT SYSTEMS USA, INC.	41.1x	5.04x	27.94x	0.16%	62.33B
LARSEN & TOUBRO LIMITED	25.49x	1.95x	18.92x	1.22%	54.96B
FERROVIAL N.V.	55.31x	4.6x	29.41x	1.67%	45.84B
HOCHTIEF AG	33.72x	0.8x	13.38x	1.88%	39.85B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.93x	0.54x	8.69x	2.14%	35.67B
EMCOR GROUP, INC.	25.95x	1.68x	16.22x	0.18%	33.79B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.77x	0.3x	5.79x	5.98%	28.25B
Average	32.62x	2.09x	17.12x	1.97%	52B
Weighted average by Cap.	36.61x	2.35x	18.76x	1.72%