Valuation adesso SE Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 17:30:02 07/07/2026 +04			5-day change	1st Jan Change
53.45 ^EUR	+1.81%		+3.12%	-40.54%

06-19	Adesso SE(XTRA:ADN1) dropped from Germany SDAX (Total Return) Index	CI
06-10	IT services provider Adesso secures contract from Deutsche Bundesbank	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,359	858.3	700.3	564.8	567.8	340.2	-	-
Change	-	-36.85%	-18.41%	-19.35%	0.53%	-40.08%	-	-
Enterprise Value (EV) ¹	1,467	1,008	925.2	800.5	825.3	624	631.5	623.2
Change	-	-31.26%	-8.25%	-13.48%	3.1%	-24.4%	1.21%	-1.31%
P/E	27.3x	30.1x	219x	70.4x	31.3x	12.9x	9.11x	7.35x
PBR	7.1x	4.19x	3.45x	3.02x	2.99x	1.63x	1.42x	1.22x
PEG	-	-0.7x	-2.5x	0x	0x	0.3x	0.2x	0.3x
Capitalization / Revenue	2x	0.95x	0.62x	0.44x	0.39x	0.21x	0.19x	0.18x
EV / Revenue	2.16x	1.12x	0.81x	0.62x	0.56x	0.38x	0.35x	0.32x
EV / EBITDA	14.3x	10.9x	11.6x	8.14x	6.68x	4.55x	4.01x	3.59x
EV / EBIT	22.1x	20.9x	41.5x	26x	16.3x	10.7x	8.66x	7.19x
EV / FCF	49.6x	83.2x	21.8x	9.83x	19.1x	14.9x	11.7x	8.92x
FCF Yield	2.01%	1.2%	4.6%	10.2%	5.23%	6.72%	8.52%	11.2%
Dividend per Share ²	0.6	0.65	0.7	0.75	0.78	0.83	0.886	0.95
Rate of return	0.29%	0.49%	0.65%	0.85%	0.88%	1.56%	1.67%	1.79%
EPS ²	7.65	4.38	0.49	1.25	2.83	4.112	5.828	7.226
Distribution rate	7.84%	14.8%	143%	60%	27.6%	20.2%	15.2%	13.1%
Net sales ¹	678.3	900.3	1,136	1,297	1,466	1,632	1,805	1,942
EBITDA ¹	102.4	92.91	80.03	98.35	123.6	137.2	157.5	173.7
EBIT ¹	66.42	48.15	22.31	30.84	50.56	58.2	72.9	86.62
Net income ¹	47.93	28.79	3.41	10.2	17.46	26.67	37.85	46.82
Net Debt ¹	107.8	150.1	224.9	235.7	257.5	283.7	291.3	283
Reference price ²	209.00	131.80	107.40	88.00	88.70	53.10	53.10	53.10
Nbr of stocks (in thousands)	6,503	6,512	6,520	6,418	6,401	6,407	-	-
Announcement Date	29/03/22	31/03/23	25/03/24	26/03/25	30/03/26	-	-	-

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.($)
IBM	29.04x	4.64x	16.2x	2.25%	282B
SNOWFLAKE INC.	-91.8x	14.5x	83.97x	-.--%	90.84B
ACCENTURE PLC	10.18x	1.12x	5.86x	4.74%	83.81B
TATA CONSULTANCY SERVICES LTD.	13.24x	2.41x	8.93x	6.25%	78.05B
RELX PLC	18.83x	4.97x	12.26x	3.02%	56.31B
INFOSYS LIMITED	13.54x	1.97x	8.26x	5.75%	44.22B
FUJITSU LIMITED	19.1x	1.53x	9.63x	1.5%	35.79B
NEC CORPORATION	20.14x	1.48x	9.46x	0.98%	35.52B
HCL TECHNOLOGIES LIMITED	15.45x	1.97x	9.16x	5.59%	32.17B
Average	5.30x	3.84x	18.19x	3.34%	82.02B
Weighted average by Cap.	7.15x	4.67x	20.87x	3%