Valuation Strabag SE Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 20:38:15 25/09/2026 BST			5-day change	1st Jan Change
105.00 ^EUR	-1.32%		-1.87%	+29.95%

08-28	DAX Edges Toward Record High, US Rate Policy in Focus	RE
08-28	European shares rise as French stocks rebound; markets digest Warsh speech	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,760	4,012	4,248	4,670	9,351	12,168	-	-
Change	-	6.68%	5.88%	9.94%	100.24%	30.12%	-	-
Enterprise Value (EV) ¹	1,724	2,084	1,604	1,765	5,833	9,249	9,078	8,894
Change	-	20.88%	-23.01%	10%	230.5%	58.58%	-1.85%	-2.03%
P/E	6.42x	8.5x	6.57x	5.37x	10.2x	14x	13.8x	13.2x
PBR	0.93x	1x	0.94x	0.89x	1.65x	1.96x	1.81x	1.67x
PEG	-	-0.4x	0.2x	0.3x	1.27x	-2.62x	8.3x	2.73x
Capitalization / Revenue	0.25x	0.24x	0.24x	0.27x	0.5x	0.59x	0.55x	0.53x
EV / Revenue	0.11x	0.12x	0.09x	0.1x	0.31x	0.45x	0.41x	0.38x
EV / EBITDA	1.19x	1.66x	1.13x	1.07x	3.1x	4.88x	4.58x	4.24x
EV / EBIT	1.92x	2.95x	1.82x	1.66x	4.68x	7.48x	7.09x	6.55x
EV / FCF	-	-	-	-	-	-	14,590,823x	13,527,164x
FCF Yield	-	-	-	-	-	-	0%	0%
Dividend per Share ²	2	2	2.2	2.5	2.9	3.1	3.2	3.35
Rate of return	5.46%	5.12%	5.31%	6.33%	3.58%	2.94%	3.04%	3.18%
EPS ²	5.71	4.6	6.3	7.35	7.94	7.515	7.64	8.01
Distribution rate	35%	43.5%	34.9%	34%	36.5%	41.3%	41.9%	41.8%
Net sales ¹	15,299	17,026	17,667	17,422	18,714	20,780	21,967	23,114
EBITDA ¹	1,446	1,257	1,418	1,644	1,883	1,895	1,984	2,098
EBIT ¹	896.1	706.4	880.2	1,062	1,247	1,237	1,281	1,358
Net income ¹	585.7	472.5	630.5	823	916.3	867.8	881.5	924.6
Net Debt ¹	-2,036	-1,928	-2,643	-2,905	-3,518	-2,918	-3,089	-3,274
Reference price ²	36.65	39.10	41.40	39.50	81.00	105.40	105.40	105.40
Nbr of stocks (in thousands)	102,600	102,600	102,600	118,222	115,443	115,443	-	-
Announcement Date	29/04/22	27/04/23	23/04/24	18/04/25	28/04/26	-	-	-

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.($)
QUANTA SERVICES, INC.	56.12x	2.59x	24.69x	0.07%	97.59B
VINCI	12.25x	1.05x	5.75x	4.77%	70.29B
COMFORT SYSTEMS USA, INC.	34.15x	4.3x	23.32x	0.2%	58.29B
LARSEN & TOUBRO LIMITED	26.07x	2.01x	19.74x	1.13%	55.68B
FERROVIAL N.V.	50.74x	4.04x	25.56x	1.91%	39.91B
HOCHTIEF AG	27.22x	0.68x	11.26x	2.27%	34.06B
EMCOR GROUP, INC.	23.27x	1.59x	14.65x	0.2%	33.62B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.85x	0.44x	6.92x	2.78%	29.56B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.92x	0.31x	5.78x	5.98%	26.22B
Average	28.51x	1.89x	15.30x	2.15%	49.47B
Weighted average by Cap.	32.09x	2.13x	16.90x	1.83%