Valuation Stef Deutsche Boerse AG

Stocks

Real-time Estimate Cboe Europe 16:30:00 02/10/2026 BST			5-day change	1st Jan Change
121.00 ^EUR	-0.82%		-3.68%	-3.87%

09-10	Euronext includes Genfit, Inventiva in SBF120 index; Interparfums, Verallia excluded	RE
09-04	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,262	1,122	1,419	1,611	1,648	1,523	-	-
Change	-	-11.11%	26.43%	13.56%	2.25%	-7.56%	-	-
Enterprise Value (EV) ¹	2,207	2,195	2,464	2,952	3,181	3,022	2,977	2,934
Change	-	-0.56%	12.27%	19.78%	7.76%	-5%	-1.48%	-1.45%
P/E	11.6x	7.82x	7.53x	10.5x	19.7x	10.5x	8.74x	8.15x
PBR	1.38x	1.08x	1.31x	1.35x	1.27x	1.06x	0.98x	0.91x
PEG	-	0.2x	0.2x	-0.6x	-0.4x	0.1x	0.4x	1.14x
Capitalization / Revenue	0.36x	0.26x	0.32x	0.34x	0.32x	0.28x	0.27x	0.26x
EV / Revenue	0.63x	0.51x	0.55x	0.61x	0.62x	0.55x	0.53x	0.51x
EV / EBITDA	6.16x	5.29x	5.77x	6.09x	7.31x	5.79x	5.3x	5x
EV / EBIT	14.3x	10.8x	9.74x	12.9x	18.4x	12.4x	11.2x	10.7x
EV / FCF	10.6x	42.8x	22x	-58.9x	-47.7x	26.5x	20.3x	16.9x
FCF Yield	9.46%	2.33%	4.54%	-1.7%	-2.1%	3.77%	4.94%	5.92%
Dividend per Share ²	3	4	5.1	4.15	2.7	4.367	5.273	5.66
Rate of return	2.94%	4.42%	4.47%	3.16%	2.05%	3.63%	4.38%	4.7%
EPS ²	8.78	11.58	15.16	12.46	6.66	11.49	13.78	14.77
Distribution rate	34.2%	34.5%	33.6%	33.3%	40.5%	38%	38.3%	38.3%
Net sales ¹	3,507	4,264	4,442	4,801	5,120	5,458	5,631	5,801
EBITDA ¹	358.1	414.8	426.8	484.3	435.2	521.9	561.5	587.2
EBIT ¹	153.9	203.5	253	228.4	173	244.2	266.6	275.3
Net income ¹	110	146.4	191.6	157.2	84.3	139.8	169.6	185.4
Net Debt ¹	944.8	1,073	1,046	1,340	1,533	1,499	1,454	1,411
Reference price ²	102.00	90.60	114.20	131.20	131.40	120.40	120.40	120.40
Nbr of stocks (in thousands)	12,377	12,387	12,424	12,281	12,538	12,649	-	-
Announcement Date	10/03/22	09/03/23	07/03/24	13/03/25	12/03/26	-	-	-

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.($)
UNION PACIFIC CORPORATION	21.17x	7.01x	13.87x	2.03%	162B
CSX CORPORATION	23.19x	6.8x	14.2x	1.23%	86.21B
CANADIAN PACIFIC KANSAS CITY LIMITED	24.76x	7.92x	15.5x	0.83%	74.18B
CANADIAN NATIONAL RAILWAY COMPANY	20.44x	6.65x	13.67x	2.21%	70.68B
NORFOLK SOUTHERN CORPORATION	25.04x	6.37x	14.33x	1.75%	69.69B
OLD DOMINION FREIGHT LINE, INC.	30.64x	6.14x	18.33x	0.64%	36.93B
JB HUNT TRANSPORT SERVICES	30.06x	1.65x	12.69x	0.8%	21.34B
XPO, INC.	37.15x	2.63x	15.62x	-.--%	21.04B
C.H. ROBINSON WORLDWIDE, INC.	25.24x	1.04x	17.87x	1.64%	17.89B
Average	26.41x	5.14x	15.12x	1.24%	62.2B
Weighted average by Cap.	24.04x	6.36x	14.61x	1.51%