Valuation 2CRSi Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 11:04:52 03/07/2026 +04			5-day change	1st Jan Change
36.88 ^EUR	-3.56%		+29.49%	+231.65%

07-02	2CRSi launches an independent review of its large German contract
07-02	2CRSi Launches Independent Verification of German Server Sale	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2024	2025	2026	2027	2028
Market Cap ¹	59.67	46.67	73.17	148.2	820	-	-
Change	-	-21.79%	-	102.5%	453.44%	-	-
Enterprise Value (EV) ¹	126.1	113.6	73.17	160	815.5	793.8	725.1
Change	-	-9.92%	-	118.72%	409.59%	-2.67%	-8.65%
P/E	-14.5x	-46.9x	26.4x	-	37.3x	13.5x	8.41x
PBR	1.47x	1.15x	2.77x	5.08x	15.8x	7.12x	3.56x
PEG	-	0.6x	-	-	-	0x	0.1x
Capitalization / Revenue	0.37x	0.25x	0.43x	0.67x	1.89x	0.83x	0.59x
EV / Revenue	0.77x	0.62x	0.43x	0.73x	1.88x	0.8x	0.52x
EV / EBITDA	17.3x	12x	11.4x	28.6x	24.9x	9.67x	5.65x
EV / EBIT	252x	162x	17x	100x	30x	10.9x	6.13x
EV / FCF	-19.7x	13.8x	-13.6x	482x	49.9x	36.4x	10.6x
FCF Yield	-5.07%	7.24%	-7.33%	0.21%	2%	2.75%	9.47%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.29	-0.07	0.1246	-	0.975	2.69	4.32
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	163.3	183.6	170.6	220.7	434	987.7	1,388
EBITDA ¹	7.3	9.5	6.4	5.6	32.75	82.1	128.4
EBIT ¹	0.5	0.7	4.3	1.595	27.15	72.95	118.3
Net income ¹	-4.7	-1.6	2.4	2.128	21.75	60.1	96.35
Net Debt ¹	66.4	66.9	-	11.86	-4.5	-26.25	-94.9
Reference price ²	4.20	3.28	3.28	6.65	36.32	36.32	36.32
Nbr of stocks (in thousands)	14,207	14,207	22,273	22,280	22,577	-	-
Announcement Date	15/06/21	11/07/22	31/10/24	30/10/25	-	-	-

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.($)
DELL TECHNOLOGIES INC.	22.87x	1.59x	14.58x	0.63%	255B
SEAGATE TECHNOLOGY HOLDINGS PLC	62.59x	15.56x	42.7x	0.35%	186B
HEWLETT PACKARD ENTERPRISE COMPANY	18.71x	1.54x	8.08x	1.38%	54.6B
LENOVO GROUP LIMITED	14.85x	0.32x	5.81x	2.17%	34.83B
ASIA VITAL COMPONENTS CO., LTD.	28.87x	4.68x	18.49x	1.4%	33.69B
SHARETRONIC DATA TECHNOLOGY CO., LTD.	76.68x	-	-	0.12%	21.15B
KING SLIDE WORKS CO., LTD.	42.23x	24.4x	34.89x	1.1%	23.54B
DAWNING INFORMATION INDUSTRY CO., LTD.	51.71x	-	-	0.47%	20.37B
TD SYNNEX CORPORATION	15.4x	0.29x	8.53x	0.79%	19.41B
Average	37.10x	6.91x	19.01x	0.93%	71.99B
Weighted average by Cap.	36.92x	6.80x	22.91x	0.74%