Valuation Castellum AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 10:02:14 14/08/2026 +04			5-day change	1st Jan Change
12.32 ^EUR	-0.32%		+0.37%	+27.17%

08-07	PriorNilsson Realinvest rose 3.92 percent in July, SCA, Altra and Castellum contributed the most positively	FW
08-05	21 stocks have so far today hit a new 52-week high on the Stockholm Stock Exchange	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	83,025	41,461	70,590	59,364	52,360	60,931	-	-
Change	-	-50.06%	70.26%	-15.9%	-11.8%	16.37%	-	-
Enterprise Value (EV) ¹	152,657	117,452	130,173	115,597	109,259	107,288	109,458	107,685
Change	-	-23.06%	10.83%	-11.2%	-5.48%	-1.8%	2.02%	-1.62%
P/E	5.83x	23.9x	-5.58x	25.2x	55.7x	14.5x	12.1x	10.8x
PBR	1x	0.52x	0.91x	0.75x	0.67x	0.86x	0.8x	0.75x
PEG	-	-0.3x	0x	-0x	-0.9x	0x	0.6x	0.8x
Capitalization / Revenue	13.1x	4.61x	7.2x	6.03x	5.46x	6.72x	7.39x	7.09x
EV / Revenue	24x	13.1x	13.3x	11.7x	11.4x	11.8x	13.3x	12.5x
EV / EBITDA	36.6x	21.1x	21.1x	17.7x	17.5x	17x	18.5x	17.4x
EV / EBIT	36.6x	21.1x	21.1x	17.7x	17.5x	16.6x	17.8x	17.1x
EV / FCF	-13.4x	124x	96.3x	64.4x	145x	66.1x	50.4x	46.8x
FCF Yield	-7.45%	0.8%	1.04%	1.55%	0.69%	1.51%	1.98%	2.14%
Dividend per Share ²	7.6	-	-	2.48	-	2.466	2.597	2.799
Rate of return	3.12%	-	-	2.06%	-	1.81%	1.91%	2.06%
EPS ²	41.81	5.29	-25.68	4.79	1.91	9.368	11.22	12.64
Distribution rate	18.2%	-	-	51.8%	-	26.3%	23.1%	22.1%
Net sales ¹	6,353	8,996	9,806	9,849	9,593	9,065	8,248	8,600
EBITDA ¹	4,172	5,568	6,163	6,545	6,260	6,295	5,921	6,189
EBIT ¹	4,172	5,568	6,163	6,545	6,260	6,452	6,148	6,315
Net income ¹	11,828	1,750	-11,592	2,357	938	4,175	4,026	4,189
Net Debt ¹	69,632	75,991	59,583	56,233	56,899	46,357	48,527	46,755
Reference price ²	243.80	126.25	143.30	120.55	106.40	136.20	136.20	136.20
Nbr of stocks (in thousands)	340,544	328,401	492,601	492,446	492,102	447,361	-	-
Announcement Date	16/02/22	13/02/23	14/02/24	18/02/25	18/02/26	-	-	-

¹SEK in Million²SEK

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.($)
SUN HUNG KAI PROPERTIES LIMITED	15.12x	4.83x	12.98x	3.35%	43.02B
CHINA RESOURCES LAND LIMITED	8.99x	1.53x	8x	3.95%	31.08B
MITSUBISHI ESTATE CO., LTD.	18.21x	4.03x	16.43x	1.35%	27.8B
EMAAR PROPERTIES	5.54x	0.51x	1.08x	8.99%	26.76B
MITSUI FUDOSAN CO., LTD.	13.54x	3.04x	14.65x	2.6%	24.64B
ALPHA DHABI HOLDING	8.15x	0.9x	3.29x	2.74%	20.84B
CK ASSET HOLDINGS LIMITED	10.6x	2.06x	9.6x	4.19%	20.07B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.56x	6.58x	17.59x	1.57%	19.63B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.32x	1.66x	14.33x	3.66%	18.8B
Average	11.56x	2.79x	10.88x	3.6%	25.85B
Weighted average by Cap.	11.87x	2.91x	10.88x	3.65%