Valuation Cegedim Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 10:02:25 04/08/2026 +04			5-day change	1st Jan Change
10.36 ^EUR	+1.57%		+4.54%	-22.97%

07-23	Cegedim SA Reports Unaudited Consolidated Revenue Results for the Second Quarter and First Half Ended June 30, 2026	CI
06-10	TP ICAP initiates coverage of Cegedim with a 'buy' rating

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	331.1	198.9	243.6	174.8	186.6	143.9	-	-
Change	-	-39.93%	22.47%	-28.22%	6.71%	-22.87%	-	-
Enterprise Value (EV) ¹	582.4	427.9	482.1	359.3	418.8	306.1	277.7	246.2
Change	-	-26.53%	12.65%	-25.46%	16.55%	-26.92%	-9.28%	-11.33%
P/E	12.6x	14.6x	-35.7x	-11.6x	19.4x	6.87x	5.24x	4.52x
PBR	1.43x	0.7x	0.83x	0.62x	0.66x	0.5x	0.46x	0.43x
PEG	-	-0.3x	0x	-0x	-0x	0x	0.2x	0.3x
Capitalization / Revenue	0.63x	0.36x	0.4x	0.27x	0.29x	0.22x	0.21x	0.2x
EV / Revenue	1.11x	0.77x	0.78x	0.55x	0.65x	0.46x	0.41x	0.35x
EV / EBITDA	5.56x	4.45x	4.43x	2.91x	3.4x	2.17x	1.83x	1.55x
EV / EBIT	14.6x	16.7x	15.2x	9.1x	11x	5.87x	4.68x	3.85x
EV / FCF	24.1x	41.4x	21.5x	30.1x	8.07x	13.2x	9.93x	7.97x
FCF Yield	4.15%	2.42%	4.65%	3.32%	12.4%	7.55%	10.1%	12.6%
Dividend per Share ²	0.5	-	-	-	-	-	-	-
Rate of return	2.08%	-	-	-	-	-	-	-
EPS ²	1.9	1	-0.5	-1.1	0.7	1.525	2	2.32
Distribution rate	26.3%	-	-	-	-	-	-	-
Net sales ¹	524.7	555.6	616	654.5	649.2	659.6	684	706.6
EBITDA ¹	104.7	96.2	108.8	123.6	123.3	141	152	159
EBIT ¹	39.9	25.67	31.67	39.48	38.09	52.15	59.35	63.9
Net income ¹	26.22	13.62	-7.407	-14.71	9.398	21.3	28	32.3
Net Debt ¹	251.3	229	238.5	184.5	232.3	162.2	133.8	102.3
Reference price ²	24.00	14.56	17.86	12.75	13.55	10.48	10.48	10.48
Nbr of stocks (in thousands)	13,796	13,660	13,638	13,712	13,768	13,731	-	-
Announcement Date	24/03/22	23/03/23	27/03/24	27/03/25	26/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ORACLE CORPORATION	22.04x	6.07x	10.84x	1.44%	409B
SAP SE	23.37x	4.67x	14.61x	1.62%	219B
SERVICENOW, INC.	73.92x	7.18x	19.21x	-.--%	118B
CONSTELLATION SOFTWARE INC.	35.92x	3.42x	12.37x	0.19%	45.31B
STRATEGY INC	-602.67x	79.43x	682.38x	-.--%	36.48B
FAIR ISAAC CORPORATION	27.7x	10.96x	17.89x	-.--%	22.58B
TOAST, INC.	36.86x	2.29x	20.9x	-.--%	19.01B
TRIMBLE, INC.	25.59x	3.67x	12.36x	-	13.47B
GUIDEWIRE SOFTWARE, INC.	89.94x	8.56x	36.71x	-.--%	13.1B
Average	-29.70x	14.03x	91.92x	0.41%	99.47B
Weighted average by Cap.	5.96x	8.77x	41.10x	1.08%