Valuation Net-Digital AG Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 18:41:23 12/10/2026 BST			5-day change	1st Jan Change
28.60 ^EUR	+5.15%		+9.06%	+68.02%

09-25	Net digital AG Revises Earnings Guidance for the Full Year 2026	CI
03-23	Net Digital AG says co. publishes 2026 forecast with continued growth in revenue and earnings	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2024	2025	2026	2027
Market Cap ¹	-	37.45	58.64	58.64	-
Change	-	-	56.57%	0%	-
Enterprise Value (EV) ¹	-	37.45	58.04	58.64	58.64
Change	-	-	54.97%	1.03%	0%
P/E	-	-	24.5x	20x	14.3x
PBR	-	-	30.4x	-	-
PEG	-	-	-	0.9x	0.4x
Capitalization / Revenue	-	3.42x	1.54x	1.19x	0.99x
EV / Revenue	-	3.42x	1.53x	1.19x	0.99x
EV / EBITDA	-	-	13.8x	11.8x	8.8x
EV / EBIT	-	-	16.3x	13.4x	9.6x
EV / FCF	-	-	42.4x	25.3x	17.1x
FCF Yield	-	-	2.36%	3.96%	5.83%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-	-	1.12	1.37	1.91
Distribution rate	-	-	-	-	-
Net sales ¹	10.7	10.96	38	49.24	59.44
EBITDA ¹	-	-	4.2	4.96	6.66
EBIT ¹	-	-	3.57	4.39	6.11
Net income ¹	-0.3974	-1.984	2.39	2.94	4.09
Net Debt ¹	-	-	-0.6	-	-
Reference price ²	4.64	17.50	27.40	27.40	27.40
Nbr of stocks (in thousands)	-	2,140	2,140	2,140	-
Announcement Date	28/06/23	01/07/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MICROSOFT CORPORATION	27.14x	10.02x	16.38x	0.72%	3,973B
PALANTIR TECHNOLOGIES INC.	134.67x	59.72x	97.24x	-.--%	502B
ORACLE CORPORATION	21.29x	6.03x	10.51x	1.41%	429B
PALO ALTO NETWORKS, INC.	265.7x	23.74x	69.49x	-.--%	343B
CROWDSTRIKE HOLDINGS, INC.	2750.4x	46.13x	150.88x	-.--%	282B
SAP SE	27.1x	5.44x	17.15x	1.4%	247B
SERVICENOW, INC.	91.18x	8.86x	23.71x	-.--%	146B
FORTINET, INC.	62.98x	17.02x	44.82x	-.--%	143B
DATADOG, INC.	528.09x	22.55x	89.11x	-.--%	105B
Average	434.28x	22.17x	57.70x	0.39%	685.58B
Weighted average by Cap.	184.18x	16.37x	33.76x	0.62%