Valuation IBM Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 23:28:30 17/06/2026 +04			5-day change	1st Jan Change
229.38 ^EUR	-1.58%		-3.57%	-11.03%

09:02am	Europe frets about U.S. AI as tech world flocks to France for G7, VivaTech	RE
06-16	EARNINGS AND TRADING: MediaZest revenue grows 40% as profit surges	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	119,866	127,382	149,341	203,265	276,878	254,530	-	-
Change	-	6.27%	17.24%	36.11%	36.22%	-8.07%	-	-
Enterprise Value (EV) ¹	164,013	169,490	192,426	243,433	323,667	305,160	296,591	287,251
Change	-	3.34%	13.53%	26.51%	32.96%	-5.72%	-2.81%	-3.15%
P/E	21x	78.3x	20.1x	34.2x	26.5x	26.3x	23.1x	20.1x
PBR	6.34x	5.8x	6.64x	7.46x	-	6.61x	5.65x	4.83x
PEG	-	-1.1x	0x	-1.6x	0.4x	-3.32x	1.6x	1.4x
Capitalization / Revenue	2.09x	2.1x	2.41x	3.24x	4.1x	3.56x	3.41x	3.23x
EV / Revenue	2.86x	2.8x	3.11x	3.88x	4.79x	4.27x	3.97x	3.64x
EV / EBITDA	-	11.5x	12.5x	14.8x	16.9x	14.9x	13.5x	12.2x
EV / EBIT	-	17.1x	17.4x	21.6x	22.9x	20x	18.2x	16.1x
EV / FCF	25.2x	18.2x	17.2x	19.1x	22x	19.5x	17.5x	15.6x
FCF Yield	3.97%	5.48%	5.83%	5.24%	4.55%	5.14%	5.72%	6.41%
Dividend per Share ²	6.55	6.52	6.63	6.67	-	6.75	6.792	6.868
Rate of return	4.9%	4.63%	4.05%	3.03%	-	2.49%	2.51%	2.54%
EPS ²	6.35	1.8	8.14	6.43	11.17	10.28	11.74	13.44
Distribution rate	103%	362%	81.4%	104%	-	65.6%	57.9%	51.1%
Net sales ¹	57,350	60,530	61,860	62,753	67,535	71,473	74,641	78,922
EBITDA ¹	-	14,739	15,447	16,400	19,200	20,477	22,030	23,571
EBIT ¹	-	9,937	11,052	11,263	14,126	15,258	16,278	17,836
Net income ¹	5,743	1,639	7,502	6,023	10,593	9,937	11,532	12,821
Net Debt ¹	44,147	42,108	43,085	40,168	46,789	50,630	42,061	32,720
Reference price ²	133.66	140.89	163.55	219.83	296.21	270.81	270.81	270.81
Nbr of stocks (in thousands)	896,800	904,126	913,119	924,645	934,735	939,885	-	-
Announcement Date	24/01/22	25/01/23	24/01/24	29/01/25	28/01/26	-	-	-

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.($)
ACCENTURE PLC	12.3x	1.31x	6.87x	3.93%	102B
TATA CONSULTANCY SERVICES LTD.	14.11x	2.58x	9.51x	5.88%	84.15B
SNOWFLAKE INC.	-83.47x	13.15x	76.29x	-.--%	82.6B
RELX PLC	19.02x	5x	12.35x	2.99%	57.23B
INFOSYS LIMITED	14.85x	2.18x	9.14x	5.22%	48.95B
FUJITSU LIMITED	12.99x	1.49x	10.19x	1.24%	35.42B
HCL TECHNOLOGIES LIMITED	15.79x	2x	9.45x	5.47%	33.17B
NEC CORPORATION	20.64x	1.4x	9.95x	0.85%	31.82B
NARI TECHNOLOGY CO., LTD.	20.3x	2.35x	15.3x	2.96%	27.81B
Average	5.17x	3.50x	17.67x	3.17%	55.86B
Weighted average by Cap.	-0.87x	4.09x	20.63x	3.29%