Valuation Icade Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 13:46:13 19/06/2026 +04			5-day change	1st Jan Change
20.62 ^EUR	-1.90%		-3.10%	-4.45%

06-12	Icade announces Annual dividend, payable on June 25, 2026	CI
05-27	French and Benelux stocks-Factors to watch on May 27	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,776	3,044	2,693	1,741	1,668	1,557	-	-
Change	-	-36.26%	-11.54%	-35.33%	-4.21%	-6.63%	-	-
Enterprise Value (EV) ¹	11,709	9,921	6,141	5,195	5,114	4,647	4,426	3,957
Change	-	-15.28%	-38.1%	-15.41%	-1.55%	-9.14%	-4.76%	-10.59%
P/E	11.8x	56.4x	-2.15x	-6.31x	-13.6x	-23.5x	18.5x	6.27x
PBR	0.71x	0.46x	0.54x	0.4x	0.43x	0.41x	0.4x	0.4x
PEG	-	-0.7x	0x	0.1x	0.2x	0.5x	-0x	0x
Capitalization / Revenue	2.88x	1.68x	1.76x	1.11x	1.15x	1.2x	1.17x	1.13x
EV / Revenue	7.05x	5.46x	4.02x	3.3x	3.53x	3.57x	3.34x	2.86x
EV / EBITDA	18.7x	15.3x	21.7x	21.7x	17.5x	16.2x	15.8x	13.7x
EV / EBIT	14.6x	25.9x	22.7x	18.7x	17.4x	17.1x	15.9x	13.7x
EV / FCF	-23.5x	-42.4x	4.66x	31.3x	21.6x	4.83x	5.33x	35.6x
FCF Yield	-4.25%	-2.36%	21.5%	3.2%	4.63%	20.7%	18.8%	2.81%
Dividend per Share ²	4.2	4.33	4.84	4.31	1.92	1.954	1.946	1.71
Rate of return	6.66%	10.8%	13.6%	18.8%	8.73%	9.51%	9.48%	8.32%
EPS ²	5.328	0.7136	-16.5	-3.64	-1.62	-0.8742	1.111	3.275
Distribution rate	78.8%	607%	-29.3%	-118%	-119%	-224%	175%	52.2%
Net sales ¹	1,661	1,816	1,528	1,572	1,450	1,302	1,327	1,381
EBITDA ¹	625.5	650.3	283	239	292.5	286.1	280.1	288.3
EBIT ¹	800.6	382.5	270.1	277.5	294.6	271.6	278.1	289.4
Net income ¹	400.1	54.1	-1,250	-275.9	-123	46.81	154.4	243.9
Net Debt ¹	6,933	6,876	3,448	3,454	3,446	3,090	2,868	2,399
Reference price ²	63.10	40.24	35.54	22.98	22.00	20.54	20.54	20.54
Nbr of stocks (in thousands)	75,691	75,652	75,770	75,778	75,825	75,826	-	-
Announcement Date	21/02/22	20/02/23	19/02/24	18/02/25	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.($)
W. P. CAREY INC.	24.23x	13.12x	15.52x	5.24%	15.86B
THE GPT GROUP	14.68x	15.45x	15.9x	4.95%	6.69B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	22.5x	13.84x	15.32x	4.34%	6.35B
GECINA	9.98x	17.27x	20.73x	7.72%	6.22B
LAND SECURITIES GROUP PLC	8.15x	13.25x	17.19x	6.79%	6.11B
LONDONMETRIC PROPERTY PLC	11.04x	14.36x	15.49x	7.05%	5.65B
THE BRITISH LAND COMPANY PLC	7.39x	13.46x	17.2x	6.13%	5.43B
MIRVAC GROUP	11.95x	11.45x	13.03x	5.45%	4.88B
Average	13.74x	14.02x	16.30x	5.96%	7.15B
Weighted average by Cap.	15.70x	13.95x	16.23x	5.82%