Valuation Rolls-Royce Holdings plc Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 15:24:57 29/07/2026 BST			5-day change	1st Jan Change
16.20 ^EUR	-1.30%		-0.54%	+22.54%

07-27	ROLLS-ROYCE : Bernstein gives a Neutral rating	ZD
07-27	Oil Prices Slide, U.S. Futures Rally after U.S., Iran Pause Attacks	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,239	7,783	25,062	47,756	96,220	116,740	-	-
Change	-	-23.98%	221.99%	90.55%	101.48%	21.33%	-	-
Enterprise Value (EV) ¹	15,340	10,979	27,014	47,281	94,248	113,810	112,501	111,535
Change	-	-28.43%	146.04%	75.02%	99.34%	20.76%	-1.15%	-0.86%
P/E	85.9x	-6.13x	10.4x	19x	16.6x	37.5x	32.3x	27.5x
PBR	-2.2x	-1.29x	-6.84x	-52.3x	35.5x	47.1x	42.6x	55.6x
PEG	-	0x	-0x	4.66x	0x	-0.8x	2x	1.6x
Capitalization / Revenue	0.94x	0.61x	1.63x	2.68x	4.8x	5.17x	4.68x	4.25x
EV / Revenue	1.4x	0.87x	1.75x	2.65x	4.7x	5.04x	4.51x	4.06x
EV / EBITDA	11.1x	6.84x	10.5x	14.3x	21.6x	22.9x	20.1x	18x
EV / EBIT	37.1x	16.8x	17x	19.2x	27.2x	27.6x	23.9x	20.7x
EV / FCF	-10.6x	22.4x	21x	19.5x	28.8x	29x	24.8x	21.1x
FCF Yield	-9.4%	4.47%	4.76%	5.13%	3.47%	3.45%	4.04%	4.74%
Dividend per Share ²	-	-	-	0.06	0.095	0.1231	0.1446	0.1725
Rate of return	-	-	-	1.06%	0.83%	0.87%	1.02%	1.22%
EPS ²	0.0143	-0.152	0.287	0.2987	0.6914	0.3787	0.4398	0.5159
Distribution rate	-	-	-	20.1%	13.7%	32.5%	32.9%	33.4%
Net sales ¹	10,947	12,691	15,409	17,848	20,059	22,582	24,947	27,489
EBITDA ¹	1,385	1,605	2,568	3,317	4,362	4,976	5,610	6,208
EBIT ¹	414	652	1,590	2,464	3,462	4,117	4,714	5,398
Net income ¹	121	-1,269	2,412	2,521	5,841	3,100	3,603	4,262
Net Debt ¹	5,101	3,196	1,952	-475	-1,972	-2,930	-4,239	-5,205
Reference price ²	1.23	0.93	3.00	5.69	11.50	14.19	14.19	14.19
Nbr of stocks (in thousands)	8,332,659	8,351,299	8,362,359	8,398,830	8,366,939	8,224,593	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	27/02/25	26/02/26	-	-	-

¹GBP in Million²GBP

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.($)
GE AEROSPACE	42.74x	7.67x	31.88x	0.5%	377B
RTX CORPORATION	36.58x	3.35x	19.77x	1.3%	295B
LOCKHEED MARTIN CORPORATION	19.11x	1.84x	13.18x	2.41%	134B
GENERAL DYNAMICS CORPORATION	23.54x	1.97x	16.18x	1.62%	106B
NORTHROP GRUMMAN CORPORATION	18.96x	1.97x	14.02x	1.77%	78.02B
BAE SYSTEMS PLC	25.65x	1.88x	13.41x	1.95%	76.31B
RHEINMETALL AG	31.03x	3.43x	15.09x	1.38%	57.64B
L3HARRIS TECHNOLOGIES, INC.	26.3x	2.76x	15.36x	1.62%	56.86B
Average	27.99x	3.11x	17.36x	1.57%	147.62B
Weighted average by Cap.	32.76x	4.23x	21.34x	1.29%