Valuation TTW Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 07:10:56 10/08/2026 BST			5-day change	1st Jan Change
0.2720 ^EUR	0.00%		+0.74%	+15.25%

06-04	TTW Public Company Limited Announces Board and Board Committee Appointments, Effective June 4, 2026	CI
05-28	TTW Public Company Limited Announces Resignation of Payao Marittanaporn from Director and Committee Roles, Effective May 25, 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	41,895	-	-
Change	-	-21.05%	1.67%	-0.55%	-0.55%	16.02%	-	-
Enterprise Value (EV)	45,486	35,910	37,794	37,216	37,957	41,895	41,895	41,895
Change	-	-21.05%	5.25%	-1.53%	1.99%	10.38%	0%	0%
P/E	14.6x	12.2x	12.5x	13x	11x	13.1x	13.1x	13.1x
PBR	3.21x	2.44x	2.4x	2.32x	2.17x	2.44x	-	-
PEG	-	-2.38x	-9.25x	-3.16x	0.6x	-5.37x	-	-
Capitalization / Revenue	7.83x	6.31x	6.47x	7.12x	6.89x	7.76x	7.58x	7.31x
EV / Revenue	0x	0x	0x	0x	0x	7.76x	7.58x	7.31x
EV / EBITDA	0x	0x	0x	0x	0x	9.34x	9.37x	8.69x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
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%	5.71%	5.71%	5.71%
EPS ²	0.78	0.74	0.73	0.7	0.82	0.8	0.8	0.8
Distribution rate	76.9%	81.1%	82.2%	85.7%	73.2%	75%	75%	75%
Net sales ¹	5,806	5,691	5,644	5,098	5,238	5,396	5,524	5,731
EBITDA ¹	4,700	4,525	4,276	3,800	3,993	4,485	4,469	4,819
EBIT	-	-	3,291	3,157	3,332	-	-	-
Net income ¹	3,104	2,967	2,932	2,791	3,266	3,066	3,172	3,319
Net Debt	-	-	1,285	907.1	1,847	-	-	-
Reference price ²	11.40	9.00	9.15	9.10	9.05	10.50	10.50	10.50
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.	22.24x	7.93x	13.86x	2.6%	26.89B
GUANGDONG INVESTMENT LIMITED	10.95x	2.99x	5.64x	5.9%	6.77B
BEIJING ENTERPRISES WATER GROUP LIMITED	13.11x	4.1x	13.15x	7.29%	2.86B
H2O AMERICA	22.41x	5.53x	13.94x	2.82%	2.62B
MANILA WATER COMPANY, INC.	6.32x	5.77x	8.44x	6.29%	1.65B
WATERBRIDGE INFRASTRUCTURE LLC	355.56x	3.71x	7.22x	0.64%	1.5B
TTW	13.25x	-	-	5.66%	1.28B
MIDDLESEX WATER COMPANY	21.64x	-	-	-	1.1B
Average	58.18x	5.00x	10.37x	4.46%	5.59B
Weighted average by Cap.	30.31x	6.50x	12.05x	3.6%