Valuation IBM Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 21:14:51 18/09/2026 +04			5-day change	1st Jan Change
200.10 ^EUR	-3.59%		-3.64%	-22.98%

09-17	International Business Machines Corporation Presents at Goldman Sachs Communacopia + Technology Conference 2026, Sep-09-2026 01:05 PM
09-17	CUBE And IBM Announce New Collaboration To Help Enterprises Navigate AI Regulation And Simplify Compliance And Risk Processes	CI

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	216,267	-	-
Change	-	6.27%	17.24%	36.11%	36.22%	-21.89%	-	-
Enterprise Value (EV) ¹	164,013	169,490	192,426	243,433	323,667	259,580	249,831	244,707
Change	-	3.34%	13.53%	26.51%	32.96%	-19.8%	-3.76%	-2.05%
P/E	21x	78.3x	20.1x	34.2x	26.5x	22.5x	20.4x	18.1x
PBR	6.34x	5.8x	6.64x	7.46x	8.5x	5.62x	4.85x	4.18x
PEG	-	-1.1x	0x	-1.6x	0.4x	-2.55x	2x	1.5x
Capitalization / Revenue	2.09x	2.1x	2.41x	3.24x	4.1x	3.07x	2.95x	2.81x
EV / Revenue	2.86x	2.8x	3.11x	3.88x	4.79x	3.69x	3.41x	3.18x
EV / EBITDA	-	11.5x	12.5x	14.8x	16.9x	12.9x	11.6x	10.7x
EV / EBIT	-	17.1x	17.4x	21.6x	22.9x	17.3x	15.6x	13.9x
EV / FCF	25.2x	18.2x	17.2x	19.1x	22x	16.8x	14.5x	13.6x
FCF Yield	3.97%	5.48%	5.83%	5.24%	4.55%	5.96%	6.87%	7.38%
Dividend per Share ²	6.55	6.52	6.63	6.67	6.71	6.766	6.813	6.949
Rate of return	4.9%	4.63%	4.05%	3.03%	2.27%	2.95%	2.97%	3.03%
EPS ²	6.35	1.8	8.14	6.43	11.17	10.19	11.25	12.65
Distribution rate	103%	362%	81.4%	104%	60.1%	66.4%	60.6%	54.9%
Net sales ¹	57,350	60,530	61,860	62,753	67,535	70,384	73,198	76,948
EBITDA ¹	-	14,739	15,447	16,400	19,200	20,153	21,555	22,784
EBIT ¹	-	9,937	11,052	11,263	14,126	14,973	15,999	17,606
Net income ¹	5,743	1,639	7,502	6,023	10,593	9,867	11,298	12,433
Net Debt ¹	44,147	42,108	43,085	40,168	46,789	43,313	33,564	28,440
Reference price ²	133.66	140.89	163.55	219.83	296.21	229.55	229.55	229.55
Nbr of stocks (in thousands)	896,800	904,126	913,119	924,645	934,735	942,134	-	-
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.($)
IBM	22.54x	3.69x	12.88x	2.95%	216B
SNOWFLAKE INC.	-130.35x	18.18x	100.79x	-.--%	117B
ACCENTURE PLC	13.46x	1.48x	7.8x	3.56%	111B
TATA CONSULTANCY SERVICES LTD.	13.63x	2.48x	9.35x	6.03%	79.37B
RELX PLC	19.51x	5.17x	12.71x	2.91%	58.38B
INFOSYS LIMITED	13.79x	1.99x	8.45x	5.65%	44.37B
FUJITSU LIMITED	22.36x	1.83x	11.42x	1.31%	43.97B
NEC CORPORATION	21.06x	1.6x	10.17x	0.89%	40.66B
HCL TECHNOLOGIES LIMITED	17.22x	2.17x	10.3x	5.08%	35.23B
Average	1.47x	4.29x	20.43x	3.15%	82.93B
Weighted average by Cap.	-4.86x	5.23x	24.92x	2.95%