Valuation Sysco Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 12:51:32 04/08/2026 BST			5-day change	1st Jan Change
74.02 ^EUR	+0.68%		-1.05%	+17.26%

07-28	What to know about the US outbreak of cyclosporiasis intestinal illness	RE
07-22	Citigroup Adjusts Price Target on Sysco to $82 From $80, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	38,993	43,331	36,922	35,551	36,361	40,636	-	-
Change	-	11.13%	-14.79%	-3.71%	2.28%	11.76%	-	-
Enterprise Value (EV) ¹	47,069	53,111	46,587	46,837	48,599	52,319	51,343	50,165
Change	-	12.84%	-12.28%	0.54%	3.76%	7.65%	-1.87%	-2.29%
P/E	74.7x	32.2x	21x	18.4x	20.1x	21.3x	17.3x	16.4x
PBR	25.2x	31.3x	18.4x	19.3x	19.6x	14.6x	9.56x	7.34x
PEG	-	0x	0.7x	1.5x	-4.89x	2.96x	0.8x	2.83x
Capitalization / Revenue	0.76x	0.63x	0.48x	0.45x	0.45x	0.48x	0.46x	0.44x
EV / Revenue	0.92x	0.77x	0.61x	0.59x	0.6x	0.62x	0.58x	0.55x
EV / EBITDA	21.4x	16x	12.1x	11.2x	11.3x	11.8x	10.9x	10.1x
EV / EBIT	32.2x	20.2x	14.5x	13.5x	13.8x	14.5x	13.2x	12.3x
EV / FCF	32.8x	45.8x	22.5x	21.7x	30.3x	21.5x	19.4x	17x
FCF Yield	3.04%	2.18%	4.45%	4.61%	3.3%	4.64%	5.17%	5.89%
Dividend per Share ²	1.82	1.9	1.96	2	2.07	2.158	2.227	2.339
Rate of return	2.39%	2.23%	2.69%	2.8%	2.76%	2.54%	2.62%	2.75%
EPS ²	1.02	2.64	3.47	3.89	3.73	3.998	4.902	5.186
Distribution rate	178%	72%	56.5%	51.4%	55.5%	54%	45.4%	45.1%
Net sales ¹	51,298	68,636	76,325	78,844	81,370	84,379	88,371	91,336
EBITDA ¹	2,198	3,327	3,847	4,192	4,293	4,435	4,729	4,977
EBIT ¹	1,460	2,633	3,210	3,481	3,523	3,614	3,879	4,092
Net income ¹	524.2	1,359	1,770	1,955	1,828	1,904	2,340	2,469
Net Debt ¹	8,076	9,780	9,665	11,286	12,238	11,683	10,707	9,529
Reference price ²	76.22	85.05	72.87	71.39	75.01	84.98	84.98	84.98
Nbr of stocks (in thousands)	511,582	509,476	506,682	497,982	484,752	478,183	-	-
Announcement Date	10/08/21	09/08/22	01/08/23	30/07/24	29/07/25	-	-	-

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.($)
WALMART INC.	38.2x	1.24x	18.94x	0.9%	881B
LOBLAW COMPANIES LIMITED	28.99x	1.22x	10.72x	0.94%	54.08B
TESCO PLC	15.97x	0.54x	8x	3.23%	40.67B
KROGER CO. (THE)	11.53x	0.33x	6.12x	2.54%	35.67B
AHOLD DELHAIZE N.V.	12.74x	0.48x	6.12x	3.65%	35.11B
WOOLWORTHS GROUP LIMITED	46.51x	0.91x	10.62x	2.35%	34.31B
GEORGE WESTON LIMITED	22.98x	0.76x	6.81x	1.34%	27.91B
AEON CO., LTD.	50.63x	0.62x	10.37x	1.07%	24.12B
US FOODS HOLDING CORP.	25.36x	0.65x	12.65x	-.--%	21.95B
Average	28.10x	0.75x	10.04x	1.78%	128.32B
Weighted average by Cap.	35.28x	1.11x	16.55x	1.16%