Valuation RTX Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 16:01:01 10/07/2026 BST			5-day change	1st Jan Change
170.25 ^EUR	-0.53%		-0.96%	+8.94%

07-10	Trump's promise on Patriots will take time, leaving Ukraine facing tough choices	RE
07-10	Omnia Training, Capita, Cervus, Rheinmetall UK and Skyral Win £2,000 Million Contract by UK Ministry of Defence to Deliver Army's Collective Training Service	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	129,019	148,530	120,714	154,025	245,898	263,856	-	-
Change	-	15.12%	-18.73%	27.6%	59.65%	7.3%	-	-
Enterprise Value (EV) ¹	152,648	174,224	157,954	189,708	276,367	290,916	287,957	284,851
Change	-	14.13%	-9.34%	20.1%	45.68%	5.26%	-1.02%	-1.08%
P/E	33.6x	28.8x	37.7x	32.6x	37x	34.2x	30.3x	26.9x
PBR	1.76x	2.04x	1.87x	2.56x	3.77x	3.81x	3.67x	3.53x
PEG	-	0.8x	-1x	0.6x	0.9x	2.2x	2.4x	2.1x
Capitalization / Revenue	2x	2.21x	1.75x	1.91x	2.78x	2.8x	2.62x	2.46x
EV / Revenue	2.37x	2.6x	2.29x	2.35x	3.12x	3.09x	2.86x	2.65x
EV / EBITDA	12.9x	14.6x	12.1x	13x	17.5x	18.4x	16.7x	15.6x
EV / EBIT	21x	22.3x	17.8x	18.6x	24.3x	23.5x	21.1x	19x
EV / FCF	30.5x	35.7x	28.9x	41.8x	34.8x	33.8x	28.6x	25x
FCF Yield	3.28%	2.8%	3.46%	2.39%	2.87%	2.96%	3.49%	4%
Dividend per Share ²	2.005	2.16	2.32	2.48	2.67	2.865	3.067	3.297
Rate of return	2.33%	2.14%	2.76%	2.14%	1.46%	1.46%	1.57%	1.68%
EPS ²	2.56	3.5	2.23	3.55	4.96	5.737	6.467	7.296
Distribution rate	78.3%	61.7%	104%	69.9%	53.8%	49.9%	47.4%	45.2%
Net sales ¹	64,388	67,074	68,920	80,738	88,603	94,082	100,662	107,387
EBITDA ¹	11,820	11,931	13,106	14,547	15,767	15,832	17,231	18,231
EBIT ¹	7,263	7,823	8,895	10,183	11,389	12,361	13,617	14,964
Net income ¹	3,864	5,197	3,195	4,774	6,732	7,895	8,881	9,994
Net Debt ¹	23,629	25,694	37,240	35,683	30,469	27,060	24,102	20,995
Reference price ²	86.06	100.92	84.14	115.72	183.40	195.93	195.93	195.93
Nbr of stocks (in thousands)	1,499,176	1,471,758	1,434,680	1,331,016	1,340,772	1,346,683	-	-
Announcement Date	25/01/22	24/01/23	23/01/24	28/01/25	27/01/26	-	-	-

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.($)
GE AEROSPACE	43.07x	7.87x	32.7x	0.48%	375B
ROLLS-ROYCE HOLDINGS PLC	37.96x	5.11x	23.25x	0.86%	159B
LOCKHEED MARTIN CORPORATION	17.5x	1.71x	12x	2.69%	121B
GENERAL DYNAMICS CORPORATION	22.49x	1.89x	15.47x	1.7%	101B
NORTHROP GRUMMAN CORPORATION	19.29x	1.94x	13.72x	1.8%	76.65B
BAE SYSTEMS PLC	23.59x	1.74x	12.37x	2.13%	70.47B
L3HARRIS TECHNOLOGIES, INC.	24.99x	2.65x	14.7x	1.7%	54.17B
RHEINMETALL AG	28.27x	3.12x	13.69x	1.51%	52.78B
Average	27.14x	3.25x	17.24x	1.61%	126.23B
Weighted average by Cap.	32.24x	4.70x	22.19x	1.26%