Valuation Intel Corporation Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 10:05:52 11/06/2026 +04			5-day change	1st Jan Change
17.40 ^EUR	+3.57%		-3.87%	+207.96%

08:15pm	Wall St edges up as chips rebound, Middle East in focus	RE
08:03pm	Blue chips shrug off ECB rate rise and Iran worry	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	211,240	107,054	214,004	87,554	172,674	537,983	-	-
Change	-	-49.32%	99.9%	-59.09%	97.22%	211.56%	-	-
Enterprise Value (EV) ¹	220,928	120,767	238,236	115,503	181,843	548,120	538,126	526,692
Change	-	-45.34%	97.27%	-51.52%	57.44%	201.42%	-1.82%	-2.12%
P/E Ratio	10.7x	13.4x	127x	-4.63x	-603x	-306x	119x	90.2x
PBR	2.23x	1.06x	2.02x	0.89x	1.58x	4.32x	4.11x	3.68x
PEG	-	-0.2x	-1.6x	0x	6.1x	-1x	-0x	2.8x
Capitalization / Revenue	2.83x	1.7x	3.95x	1.65x	3.27x	9.16x	8.25x	7.48x
EV / Revenue	2.96x	1.92x	4.39x	2.18x	3.44x	9.34x	8.25x	7.32x
EV / EBITDA	6.8x	6.34x	19x	10.4x	12.4x	27.8x	21.7x	18.3x
EV / EBIT	9.95x	15.3x	51x	-455x	62.4x	74.6x	52.2x	39x
EV / FCF	19.6x	-12.8x	-16.7x	-7.38x	-36.7x	-929x	246x	143x
FCF Yield	5.1%	-7.79%	-5.99%	-13.6%	-2.72%	-0.11%	0.41%	0.7%
Dividend per Share ²	1.46	1.46	0.74	0.38	-	-	-	-
Rate of return	2.81%	5.63%	1.46%	1.87%	-	-	-	-
EPS ²	4.86	1.94	0.4	-4.38	-0.06	-0.3493	0.8993	1.187
Distribution rate	30%	75.3%	185%	-8.68%	-	-	-	-
Net sales ¹	74,718	63,054	54,228	53,101	52,853	58,704	65,232	71,960
EBITDA ¹	32,505	19,045	12,514	11,125	14,622	19,716	24,823	28,744
EBIT ¹	22,205	7,917	4,667	-254	2,916	7,346	10,300	13,513
Net income ¹	19,868	8,014	1,689	-18,756	-267	-1,720	5,097	7,365
Net Debt ¹	9,688	13,713	24,232	27,949	9,169	10,137	142.7	-11,291
Reference price ²	51.94	25.94	50.76	20.30	36.20	107.04	107.04	107.04
Nbr of stocks (in thousands)	4,067,000	4,127,000	4,216,000	4,313,000	4,770,000	5,026,000	-	-
Announcement Date	26/01/22	26/01/23	25/01/24	30/01/25	22/01/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NVIDIA CORPORATION	21.4x	11.99x	17.87x	0.38%	4,854B
BROADCOM INC.	41.24x	16.93x	24.91x	0.7%	1,770B
MICRON TECHNOLOGY, INC.	15.08x	8.73x	10.55x	0.06%	1,006B
SK HYNIX INC.	6.8x	3.84x	4.71x	0.25%	955B
AMD (ADVANCED MICRO DEVICES)	83.31x	14.65x	55.47x	-.--%	738B
ARM HOLDINGS PLC	252.22x	54.25x	115.01x	-.--%	328B
TEXAS INSTRUMENTS INCORPORATED	36.69x	12.59x	24.2x	2.04%	257B
KIOXIA HOLDINGS CORPORATION	74.12x	17.37x	35.3x	-.--%	240B
MARVELL TECHNOLOGY GROUP LTD	136.68x	19.2x	50.86x	0.1%	221B
Average	74.17x	17.73x	37.65x	0.39%	1,152B
Weighted average by Cap.	38.60x	13.59x	24.17x	0.38%