Valuation VGP NV Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 07:05:54 10/08/2026 BST			5-day change	1st Jan Change
82.20 ^EUR	-0.84%		-3.52%	-15.95%

08-05	Certain Ordinary Shares of VGP NV are subject to a Lock-Up Agreement Ending on 5-AUG-2026.	CI
05-08	VGP successfully prices accelerated bookbuild offering for EUR 250 million	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,589	2,123	2,866	1,949	2,688	2,431	-	-
Change	-	-62.01%	34.96%	-32%	37.96%	-9.57%	-	-
Enterprise Value (EV) ¹	6,748	3,792	4,644	3,514	4,524	4,613	4,817	4,960
Change	-	-43.8%	22.45%	-24.33%	28.76%	1.96%	4.41%	2.98%
P/E	8.15x	-14.2x	32.8x	6.79x	9.26x	7.63x	6.7x	6.32x
PBR	2.57x	0.79x	1.29x	0.81x	1.03x	0.78x	0.69x	0.62x
PEG	-	0x	-0x	0x	8.12x	-5.94x	0.5x	1.06x
Capitalization / Revenue	126x	25x	25.2x	9.22x	10.9x	9.02x	8.12x	7.28x
EV / Revenue	152x	44.7x	40.8x	16.6x	18.3x	17.1x	16.1x	14.9x
EV / EBITDA	10.6x	271x	21.5x	9.91x	9.95x	21.6x	20x	15x
EV / EBIT	10.8x	583x	39.1x	11.1x	12.5x	10.5x	10.5x	15x
EV / FCF	-9.4x	-4.11x	-131x	11.2x	-7.66x	-125x	-53x	73.6x
FCF Yield	-10.6%	-24.3%	-0.76%	8.95%	-13.1%	-0.8%	-1.89%	1.36%
Dividend per Share ²	6.85	2.75	2.95	3.3	3.4	3.704	3.832	4.066
Rate of return	2.68%	3.53%	2.81%	4.62%	3.45%	4.62%	4.78%	5.08%
EPS ²	31.41	-5.49	3.2	10.52	10.64	10.5	11.96	12.67
Distribution rate	21.8%	-50.1%	92.2%	31.4%	32%	35.3%	32%	32.1%
Net sales ¹	44.26	84.78	113.7	211.3	247.4	269.4	299.4	333.7
EBITDA ¹	634.1	13.99	215.9	354.5	454.7	213.9	241	330.3
EBIT ¹	626.7	6.51	118.8	317.1	362.3	438.9	458.1	330.9
Net income ¹	650.1	-122.5	87.29	287	290.4	335.7	389.9	417.6
Net Debt ¹	1,159	1,669	1,778	1,565	1,836	2,182	2,386	2,529
Reference price ²	256.00	77.80	105.00	71.40	98.50	80.10	80.10	80.10
Nbr of stocks (in thousands)	21,833	27,291	27,291	27,291	27,291	30,348	-	-
Announcement Date	23/02/22	23/02/23	22/02/24	20/02/25	19/02/26	-	-	-

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.($)
SUN HUNG KAI PROPERTIES LIMITED	14.99x	4.77x	12.83x	3.38%	42.62B
CHINA RESOURCES LAND LIMITED	8.63x	1.5x	7.82x	4.12%	29.83B
MITSUBISHI ESTATE CO., LTD.	18.99x	4.1x	16.76x	1.3%	29.24B
EMAAR PROPERTIES	5.79x	0.67x	1.37x	8.7%	27.67B
MITSUI FUDOSAN CO., LTD.	14.22x	3.1x	14.98x	2.49%	26.03B
ALPHA DHABI HOLDING	8.36x	0.93x	3.37x	2.67%	21.39B
CK ASSET HOLDINGS LIMITED	8.88x	2.29x	7.03x	3.93%	20.91B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.05x	6.67x	17.86x	1.51%	20.51B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.06x	1.64x	14.16x	3.75%	18.33B
Average	11.55x	2.85x	10.69x	3.54%	26.28B
Weighted average by Cap.	11.92x	2.97x	10.75x	3.59%