Valuation TTW Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 07:01:00 22/09/2026 BST			5-day change	1st Jan Change
0.2560 ^EUR	0.00%		0.00%	+8.47%

08-27	TTW Public Company Limited Announces Cash Dividend for the Operating Period from January 1, 2026 to June 30, 2026, Payable on September 25, 2026	CI
08-12	TTW Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	45,486	35,910	36,508	36,309	36,110	40,299	-	-
Change	-	-21.05%	1.67%	-0.55%	-0.55%	11.6%	-	-
Enterprise Value (EV)	45,486	35,910	37,794	37,216	37,957	40,299	40,299	40,299
Change	-	-21.05%	5.25%	-1.53%	1.99%	6.17%	0%	0%
P/E	14.6x	12.2x	12.5x	13x	11x	12.8x	12.6x	12.6x
PBR	3.21x	2.44x	2.4x	2.32x	2.17x	2.34x	2.22x	-
PEG	-	-2.38x	-9.25x	-3.16x	0.6x	-3.5x	9.95x	-
Capitalization / Revenue	7.83x	6.31x	6.47x	7.12x	6.89x	7.52x	7.38x	7.03x
EV / Revenue	0x	0x	0x	0x	0x	7.52x	7.38x	7.03x
EV / EBITDA	0x	0x	0x	0x	0x	9.13x	8.9x	8.36x
EV / EBIT	-	-	0x	0x	0x	10.3x	10.1x	-
EV / FCF	-	-	0x	0x	-0x	12.6x	15.4x	-
FCF Yield	-	-	9.74%	8.71%	-0.14%	7.91%	6.49%	-
Dividend per Share ²	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6
Rate of return	5.26%	6.67%	6.56%	6.59%	6.63%	5.94%	5.94%	5.94%
EPS ²	0.78	0.74	0.73	0.7	0.82	0.79	0.8	0.8
Distribution rate	76.9%	81.1%	82.2%	85.7%	73.2%	75.9%	75%	75%
Net sales ¹	5,806	5,691	5,644	5,098	5,238	5,356	5,461	5,731
EBITDA ¹	4,700	4,525	4,276	3,800	3,993	4,412	4,529	4,819
EBIT ¹	-	-	3,291	3,157	3,332	3,896	3,995	-
Net income ¹	3,104	2,967	2,932	2,791	3,266	3,123	3,177	3,319
Net Debt	-	-	1,285	907.1	1,847	-	-	-
Reference price ²	11.40	9.00	9.15	9.10	9.05	10.10	10.10	10.10
Nbr of stocks (in thousands)	3,990,000	3,990,000	3,990,000	3,990,000	3,990,000	3,990,000	-	-
Announcement Date	22/02/22	21/02/23	22/02/24	26/02/25	24/02/26	-	-	-

¹THB in Million²THB

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.($)
AMERICAN WATER WORKS COMPANY, INC.	22.02x	7.82x	13.7x	2.63%	26.62B
GUANGDONG INVESTMENT LIMITED	11.49x	3.15x	5.98x	5.62%	7.24B
COMPANHIA DE SANEAMENTO DE MINAS GERAIS	16.01x	3.3x	9.32x	3.28%	4.22B
H2O AMERICA	22.34x	-	-	2.82%	2.62B
BEIJING ENTERPRISES WATER GROUP LIMITED	9.66x	3.88x	13.26x	7.83%	2.02B
COMPANHIA DE SANEAMENTO DO PARANÁ - SANEPAR	7.88x	1.91x	4.49x	4.24%	2.09B
WATERBRIDGE INFRASTRUCTURE LLC	199.53x	4.05x	7.8x	0.68%	1.66B
MANILA WATER COMPANY, INC.	6.38x	5.87x	8.45x	6.19%	1.61B
Average	36.91x	4.28x	9.00x	4.16%	6.01B
Weighted average by Cap.	24.39x	6.00x	11.22x	3.49%