Valuation ArcelorMittal Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 12:42:19 16/09/2026 +04			5-day change	1st Jan Change
63.54 ^EUR	+0.35%		-4.14%	+63.25%

09-15	Steel stocks climb, initiative to rein in Chinese competition provides support	DP
09-15	China's steel industry group wants lower production and inventories - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	29,173	21,431	23,782	18,238	34,909	55,051	-	-
Change	-	-26.54%	10.97%	-23.31%	91.41%	57.7%	-	-
Enterprise Value (EV) ¹	33,203	23,667	26,680	23,317	42,840	62,817	61,504	59,973
Change	-	-28.72%	12.73%	-12.6%	83.73%	46.63%	-2.09%	-2.49%
P/E	2.37x	2.58x	26x	13.7x	11.2x	16.5x	10.2x	9.46x
PBR	0.59x	0.4x	0.43x	0.36x	0.64x	0.97x	0.89x	0.82x
PEG	-	-0.1x	-0.3x	0.2x	0x	2.2x	0.2x	1.19x
Capitalization / Revenue	0.38x	0.27x	0.35x	0.29x	0.57x	0.82x	0.77x	0.75x
EV / Revenue	0.43x	0.3x	0.39x	0.37x	0.7x	0.93x	0.85x	0.82x
EV / EBITDA	1.71x	1.67x	3.53x	3.31x	6.55x	7.57x	5.81x	5.49x
EV / EBIT	1.97x	2.04x	11.4x	7.04x	11.8x	13x	8.63x	8.23x
EV / FCF	4.81x	3.51x	8.8x	52.2x	91x	35.8x	21.9x	18.6x
FCF Yield	20.8%	28.5%	11.4%	1.92%	1.1%	2.79%	4.57%	5.38%
Dividend per Share ²	0.38	0.4	0.5	0.55	0.6	0.6254	0.6704	0.6984
Rate of return	1.19%	1.52%	1.76%	2.37%	1.31%	0.86%	0.92%	0.96%
EPS ²	13.49	10.18	1.09	1.69	4.11	4.418	7.15	7.718
Distribution rate	2.82%	3.93%	45.9%	32.5%	14.6%	14.2%	9.38%	9.05%
Net sales ¹	76,571	79,844	68,275	62,441	61,352	67,264	71,952	73,386
EBITDA ¹	19,404	14,161	7,558	7,053	6,541	8,297	10,594	10,924
EBIT ¹	16,881	11,581	2,340	3,310	3,628	4,841	7,126	7,288
Net income ¹	14,956	9,302	919	1,339	3,152	3,288	5,149	5,430
Net Debt ¹	4,030	2,236	2,898	5,079	7,931	7,766	6,453	4,922
Reference price ²	32.01	26.26	28.38	23.22	45.90	73.01	73.01	73.01
Nbr of stocks (in thousands)	911,415	816,000	838,000	785,388	760,600	754,042	-	-
Announcement Date	10/02/22	09/02/23	08/02/24	06/02/25	05/02/26	-	-	-

¹USD in Million²USD

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.($)
NUCOR CORPORATION	13.75x	1.54x	7.91x	0.87%	58.72B
ARCELORMITTAL	16.52x	0.93x	7.57x	0.86%	55.05B
STEEL DYNAMICS, INC.	13.69x	1.54x	8.8x	0.89%	34.29B
TATA STEEL LIMITED	13.13x	1.17x	7.06x	2.29%	23.87B
NIPPON STEEL CORPORATION	12.02x	0.77x	6.89x	3.56%	22.84B
CARPENTER TECHNOLOGY CORPORATION	30.97x	5.93x	20.18x	0.2%	20.58B
POSCO HOLDINGS INC.	12.11x	0.56x	5.49x	2.96%	18.42B
THYSSENKRUPP AG	-21.04x	0.15x	3.43x	0.99%	10.89B
LLOYDS METALS AND ENERGY LIMITED	13.26x	3.98x	10.36x	0.06%	10.49B
Average	11.60x	1.84x	8.63x	1.41%	28.35B
Weighted average by Cap.	13.89x	1.63x	8.51x	1.31%