Valuation Boeing Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 19:25:06 05/08/2026 +04			After hours 00:00:03
205.25 ^EUR	-0.36%		208.45	+1.56%

12:06am	Newly spun-off Honeywell Aerospace cuts 2026 forecast on supply-chain woes	RE
11:13pm	Blue Origin zeroes in on rocket engine issue as source of New Glenn explosion	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	118,316	113,529	157,693	132,427	165,032	187,444	-	-
Change	-	-4.05%	38.9%	-16.02%	24.62%	13.58%	-	-
Enterprise Value (EV) ¹	160,174	153,310	194,035	160,009	189,730	209,878	203,961	193,958
Change	-	-4.29%	26.56%	-17.54%	18.57%	10.62%	-2.82%	-4.9%
P/E	-28.2x	-23x	-71x	-9.64x	87.5x	-947x	49.9x	26.5x
PBR	-7.9x	-7.06x	-9.16x	-29.3x	30.3x	25.4x	16.1x	10.4x
PEG	-	-1.4x	1.3x	-0x	-1x	9x	-0x	0.3x
Capitalization / Revenue	1.9x	1.7x	2.03x	1.99x	1.84x	1.92x	1.66x	1.52x
EV / Revenue	2.57x	2.3x	2.49x	2.41x	2.12x	2.15x	1.81x	1.57x
EV / EBITDA	-211x	-97.8x	178x	-18x	30.4x	48.4x	24.5x	16.4x
EV / EBIT	-55.2x	-43.2x	-251x	-14.9x	44.3x	104x	34.3x	20.2x
EV / FCF	-36.4x	66.9x	43.8x	-11.2x	-101x	92.1x	32.7x	19.8x
FCF Yield	-2.74%	1.49%	2.28%	-8.94%	-0.99%	1.09%	3.06%	5.04%
Dividend per Share ²	-	-	-	-	-	-	0.3286	0.9143
Rate of return	-	-	-	-	-	-	0.14%	0.39%
EPS ²	-7.15	-8.3	-3.67	-18.36	2.48	-0.2504	4.749	8.956
Distribution rate	-	-	-	-	-	-	6.92%	10.2%
Net sales ¹	62,286	66,608	77,794	66,517	89,463	97,841	112,833	123,166
EBITDA ¹	-758	-1,568	1,088	-8,871	6,234	4,335	8,330	11,863
EBIT ¹	-2,902	-3,547	-773	-10,707	4,281	2,018	5,948	9,614
Net income ¹	-4,202	-4,935	-2,222	-11,817	1,890	-201.3	3,665	7,078
Net Debt ¹	41,858	39,781	36,342	27,582	24,698	22,434	16,517	6,514
Reference price ²	201.32	190.49	260.66	177.00	217.12	237.16	237.16	237.16
Nbr of stocks (in thousands)	587,699	595,983	604,977	748,176	760,095	790,370	-	-
Announcement Date	26/01/22	25/01/23	31/01/24	28/01/25	27/01/26	-	-	-

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.($)
AIRBUS SE	28.8x	1.94x	14.41x	1.59%	195B
DASSAULT AVIATION	21.68x	1.7x	14.41x	1.67%	27.53B
TEXTRON INC.	16.05x	1.1x	9.61x	0.09%	15.33B
JOBY AVIATION, INC.	-9.75x	63.45x	-10.43x	-.--%	7.84B
BETA TECHNOLOGIES, INC.	-10.3x	99.25x	-10.25x	-.--%	5.07B
CIRRUS AIRCRAFT LIMITED	11.61x	-	-	2.18%	2.01B
EVE HOLDING, INC.	-3.89x	-	-4.34x	-.--%	996M
Average	7.74x	33.49x	2.23x	0.79%	36.27B
Weighted average by Cap.	25.02x	5.75x	12.78x	1.43%