Valuation Sartorius AG Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 15:19:16 09/09/2026 BST			5-day change	1st Jan Change
186.00 ^EUR	+0.11%		-3.62%	-1.06%

09-08	Sartorius AG : Buy rating from Barclays	ZD
08-21	Paper: US refunds companies nearly €1bn in Trump tariffs	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	37,429	24,078	20,462	13,392	15,142	14,723	-	-
Change	-	-35.67%	-15.02%	-34.55%	13.07%	-2.77%	-	-
Enterprise Value (EV) ¹	39,161	26,454	25,394	17,138	18,884	18,298	17,993	17,593
Change	-	-32.45%	-4.01%	-32.51%	10.18%	-3.1%	-1.67%	-2.22%
P/E	127x	37.2x	111x	176x	110x	62.4x	48.4x	40.8x
PBR	32.3x	13.9x	11x	5.37x	6.31x	5.53x	5x	4.62x
PEG	-	0x	-1.6x	-3x	1.3x	0.9x	1.7x	2.2x
Capitalization / Revenue	10.9x	5.77x	6.03x	3.96x	4.28x	3.96x	3.61x	3.29x
EV / Revenue	11.4x	6.34x	7.48x	5.07x	5.34x	4.92x	4.41x	3.93x
EV / EBITDA	33.3x	18.8x	26.4x	18.1x	18x	16.4x	14.3x	12.5x
EV / EBIT	43.4x	24.8x	50.4x	43.7x	34.8x	27.4x	22.8x	19.1x
EV / FCF	85.4x	125x	86.4x	30.3x	48.4x	44.3x	30.6x	24x
FCF Yield	1.17%	0.8%	1.16%	3.3%	2.07%	2.26%	3.27%	4.17%
Dividend per Share ²	1.26	1.44	0.74	0.74	0.74	0.8022	0.976	1.128
Rate of return	0.21%	0.39%	0.22%	0.34%	0.3%	0.34%	0.41%	0.47%
EPS ²	4.67	9.92	3	1.22	2.25	3.813	4.924	5.835
Distribution rate	27%	14.5%	24.7%	60.7%	32.9%	21%	19.8%	19.3%
Net sales ¹	3,449	4,175	3,396	3,381	3,538	3,721	4,080	4,474
EBITDA ¹	1,175	1,410	962.7	945	1,052	1,113	1,258	1,412
EBIT ¹	903.2	1,065	503.9	392.6	542.6	667.8	789.6	920.7
Net income ¹	318.9	678.1	205.2	84	154.9	255.4	328.4	390.3
Net Debt ¹	1,733	2,375	4,932	3,746	3,741	3,575	3,270	2,870
Reference price ²	595.20	369.40	333.20	215.20	247.20	238.10	238.10	238.10
Nbr of stocks (in thousands)	68,416	68,416	68,416	69,038	69,038	69,038	-	-
Announcement Date	27/01/22	26/01/23	26/01/24	28/01/25	03/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SARTORIUS AG	62.44x	4.92x	16.44x	0.34%	17.12B
INNER MONGOLIA FURUI MEDICAL SCIENCE CO., LTD.	40.4x	-	-	2%	1.75B
QUIDELORTHO CORPORATION	-3.25x	1.43x	6.61x	-	918M
ECKERT & ZIEGLER SE	15.41x	2.12x	7.18x	1.67%	918M
VAREX IMAGING CORPORATION	39.34x	-	-	-	779M
SHANGHAI AOHUA PHOTOELECTRICITY ENDOSCOPE CO., LTD.	126.7x	-	-	0.92%	619M
REVENIO GROUP OYJ	27.2x	2.61x	16.54x	-.--%	420M
908 DEVICES INC.	-10.51x	-	-	-	405M
Average	37.22x	2.77x	11.69x	0.99%	2.87B
Weighted average by Cap.	55.26x	4.57x	15.53x	0.55%