Valuation Carrefour SA Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 22:15:31 25/09/2026 +04			5-day change	1st Jan Change
3.080 ^EUR	0.00%		-1.91%	+17.56%

09-17	Nike appoints Alexandre Arnault to its board as it looks to reboot growth
08-26	Carrefour CEO: consumer demand holding up in France despite difficult environment	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,343	12,040	11,582	9,105	10,050	11,463	-	-
Change	-	-2.46%	-3.81%	-21.39%	10.38%	14.06%	-	-
Enterprise Value (EV) ¹	19,538	20,911	19,681	18,428	19,463	19,884	19,358	18,703
Change	-	7.03%	-5.88%	-6.37%	5.62%	2.16%	-2.64%	-3.39%
P/E	11.8x	8.69x	7.13x	13.6x	30.5x	11.5x	9.62x	9.22x
PBR	1.22x	1.04x	0.99x	0.82x	0.92x	1.02x	0.98x	0.93x
PEG	-	0.3x	0.2x	-0.2x	-0.6x	0x	0.5x	2.12x
Capitalization / Revenue	0.17x	0.15x	0.14x	0.11x	0.12x	0.14x	0.14x	0.13x
EV / Revenue	0.27x	0.26x	0.24x	0.22x	0.24x	0.24x	0.23x	0.22x
EV / EBITDA	4.29x	4.53x	4.32x	3.97x	4.32x	4.39x	4.09x	3.76x
EV / EBIT	8.6x	8.8x	8.69x	8.33x	9.02x	8.57x	7.81x	7.16x
EV / FCF	9.73x	8.95x	12.1x	12.6x	8.03x	11.2x	16.6x	16.9x
FCF Yield	10.3%	11.2%	8.24%	7.91%	12.5%	8.94%	6.01%	5.9%
Dividend per Share ²	0.52	0.56	0.87	0.92	0.97	1.05	1.071	1.108
Rate of return	3.23%	3.58%	5.25%	6.7%	6.82%	6.48%	6.61%	6.84%
EPS ²	1.362	1.8	2.324	1.013	0.4671	1.414	1.683	1.757
Distribution rate	38.2%	31.1%	37.4%	90.9%	208%	74.2%	63.6%	63%
Net sales ¹	72,958	81,385	83,270	85,445	82,102	82,020	83,545	85,689
EBITDA ¹	4,550	4,613	4,559	4,637	4,506	4,526	4,732	4,968
EBIT ¹	2,272	2,377	2,264	2,213	2,158	2,322	2,480	2,612
Net income ¹	1,072	1,348	1,659	723	319	1,022	1,187	1,218
Net Debt ¹	7,195	8,871	8,099	9,323	9,413	8,421	7,896	7,240
Reference price ²	16.10	15.64	16.56	13.73	14.23	16.20	16.20	16.20
Nbr of stocks (in thousands)	766,438	769,845	699,183	663,135	706,234	707,563	-	-
Announcement Date	16/02/22	14/02/23	20/02/24	19/02/25	17/02/26	-	-	-

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.($)
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	20.54x	0.88x	5.92x	6.16%	36.95B
SEVEN & I HOLDINGS CO., LTD.	16.47x	0.59x	6.69x	2.95%	27.04B
AVENUE SUPERMARTS LIMITED	70.5x	3.11x	40.79x	-.--%	26.09B
CASEY'S GENERAL STORES, INC.	28.06x	1.15x	14.73x	0.44%	22.12B
COLES GROUP LIMITED	26.49x	0.83x	8.81x	3.63%	21.8B
CARREFOUR	11.46x	0.24x	4.39x	6.48%	13.06B
JERÓNIMO MARTINS, SGPS, S.A.	16.6x	0.39x	5.67x	3.7%	12.81B
SHOPRITE HOLDINGS LTD	21.13x	0.81x	8.88x	2.7%	10.56B
KESKO OYJ	19.76x	0.95x	9.41x	4.11%	10.33B
Average	25.67x	1.00x	11.70x	3.35%	20.09B
Weighted average by Cap.	27.83x	1.11x	12.74x	3.31%