Valuation Sartorius AG Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 20:54:45 17/09/2026 BST			5-day change	1st Jan Change
247.45 ^EUR	+2.42%		+2.54%	-0.94%

09-16	Sartorius Aktiengesellschaft and National Institute for Bioprocessing Research and Training Announce Partnership: Pioneering Dedicated Training Center for Intensified and Continuous Bioprocessing	CI
09-16	Sartorius, NIBRT Team Up to Build Bioprocessing Training Center in Ireland	MT

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	15,379	-	-
Change	-	-35.67%	-15.02%	-34.55%	13.07%	1.56%	-	-
Enterprise Value (EV) ¹	39,161	26,454	25,394	17,138	18,884	18,954	18,649	18,249
Change	-	-32.45%	-4.01%	-32.51%	10.18%	0.37%	-1.61%	-2.14%
P/E	127x	37.2x	111x	176x	110x	65.1x	50.4x	42.5x
PBR	32.3x	13.9x	11x	5.37x	6.31x	5.77x	5.21x	4.81x
PEG	-	0x	-1.6x	-3x	1.3x	0.9x	1.7x	2.3x
Capitalization / Revenue	10.9x	5.77x	6.03x	3.96x	4.28x	4.13x	3.77x	3.44x
EV / Revenue	11.4x	6.34x	7.48x	5.07x	5.34x	5.09x	4.57x	4.08x
EV / EBITDA	33.3x	18.8x	26.4x	18.1x	18x	17x	14.8x	12.9x
EV / EBIT	43.4x	24.8x	50.4x	43.7x	34.8x	28.3x	23.6x	19.8x
EV / FCF	85.4x	125x	86.4x	30.3x	48.4x	45.9x	31.7x	24.9x
FCF Yield	1.17%	0.8%	1.16%	3.3%	2.07%	2.18%	3.15%	4.02%
Dividend per Share ²	1.26	1.44	0.74	0.74	0.74	0.8029	0.9766	1.129
Rate of return	0.21%	0.39%	0.22%	0.34%	0.3%	0.32%	0.39%	0.45%
EPS ²	4.67	9.92	3	1.22	2.25	3.814	4.924	5.836
Distribution rate	27%	14.5%	24.7%	60.7%	32.9%	21.1%	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	669.8	790.8	921.3
Net income ¹	318.9	678.1	205.2	84	154.9	255.4	328.5	390.4
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	248.30	248.30	248.30
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SARTORIUS AG	63.56x	5.02x	16.77x	0.33%	17.41B
INNER MONGOLIA FURUI MEDICAL SCIENCE CO., LTD.	43.46x	-	-	1.86%	1.88B
ECKERT & ZIEGLER SE	14.7x	2x	6.8x	1.75%	869M
VAREX IMAGING CORPORATION	39.3x	-	-	-	778M
QUIDELORTHO CORPORATION	-2.62x	1.36x	6.28x	-	739M
SHANGHAI AOHUA PHOTOELECTRICITY ENDOSCOPE CO., LTD.	117.86x	-	-	0.99%	576M
REVENIO GROUP OYJ	32.65x	2.81x	16.72x	-.--%	438M
908 DEVICES INC.	-10.1x	-	-	-	410M
Average	37.35x	2.80x	11.64x	0.99%	2.89B
Weighted average by Cap.	56.61x	4.69x	15.92x	0.54%