Valuation adidas AG Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 21:03:49 21/09/2026 +04			5-day change	1st Jan Change
143.25 ^EUR	+0.67%		-0.59%	-15.41%

09-21	Omnicom Leads Global Media Groups in H1 New Billings	MT
09-21	RBC Sees JD Sports' FY27 Pretax Profit at Lower End of Guidance	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	48,512	24,627	32,882	42,280	30,184	24,905	-	-
Change	-	-49.23%	33.52%	28.58%	-28.61%	-17.49%	-	-
Enterprise Value (EV) ¹	47,179	27,302	34,430	45,412	34,121	28,831	28,656	28,429
Change	-	-42.13%	26.11%	31.9%	-24.86%	-15.5%	-0.6%	-0.79%
P/E	23.2x	38.2x	-438x	55.3x	22.5x	15.2x	12.2x	10.4x
PBR	6.54x	4.56x	7.18x	7.72x	5.23x	4.09x	3.54x	3.3x
PEG	-	-0.6x	4x	-0x	0.3x	0.6x	0.5x	0.6x
Capitalization / Revenue	2.28x	1.09x	1.53x	1.79x	1.22x	0.92x	0.86x	0.8x
EV / Revenue	2.22x	1.21x	1.61x	1.92x	1.38x	1.07x	0.99x	0.92x
EV / EBITDA	15x	13.4x	23.3x	17.8x	10.6x	8.02x	6.99x	6.34x
EV / EBIT	23.8x	40.8x	128x	34x	16.6x	12x	9.86x	8.74x
EV / FCF	18.7x	-22.1x	16.2x	19.2x	87.9x	12.9x	11.9x	10.4x
FCF Yield	5.35%	-4.53%	6.17%	5.22%	1.14%	7.77%	8.37%	9.58%
Dividend per Share ²	3.3	0.7	0.7	2	2.8	3.598	4.383	5.069
Rate of return	1.3%	0.55%	0.38%	0.84%	1.66%	2.51%	3.06%	3.54%
EPS ²	10.9	3.34	-0.42	4.28	7.51	9.43	11.69	13.79
Distribution rate	30.3%	21%	-167%	46.7%	37.3%	38.2%	37.5%	36.7%
Net sales ¹	21,234	22,511	21,427	23,683	24,811	26,929	28,886	31,061
EBITDA ¹	3,135	2,044	1,480	2,545	3,210	3,594	4,097	4,487
EBIT ¹	1,986	669	268	1,337	2,056	2,407	2,905	3,253
Net income ¹	2,116	612	-75	764	1,340	1,625	1,980	2,272
Net Debt ¹	-1,333	2,675	1,548	3,132	3,937	3,925	3,751	3,524
Reference price ²	253.20	127.46	184.16	236.80	169.05	143.15	143.15	143.15
Nbr of stocks (in thousands)	191,595	193,215	178,549	178,549	178,549	173,979	-	-
Announcement Date	09/03/22	08/03/23	31/01/24	04/03/25	03/03/26	-	-	-

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.($)
NIKE, INC.	20.99x	1.19x	14.27x	4.69%	52.68B
ADIDAS AG	15.09x	1.06x	7.98x	2.53%	28.38B
ASICS CORPORATION	22.44x	2.71x	12.38x	1.09%	18.36B
ON HOLDING AG	18.44x	1.78x	8.95x	-.--%	9.11B
FENG TAY ENTERPRISES CO., LTD.	15.65x	0.83x	7.79x	5.26%	2.12B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.19x	0.35x	2.3x	7.43%	1.22B
361 DEGREES INTERNATIONAL LIMITED	5.43x	0.31x	1.84x	8.05%	1.19B
VULCABRAS S.A.	6.96x	1.22x	5.7x	11.48%	815M
Average	14.02x	1.18x	7.65x	5.07%	14.24B
Weighted average by Cap.	19.04x	1.43x	11.53x	3.32%