Valuation Mersen Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 10:07:03 06/07/2026 +04			Pre-market 09:14:44
41.98 ^EUR	-0.94%		40.65	-3.17%

06-12	Could This Finally Be the One?
06-12	European Markets Surge on Hopes of Imminent U.S.-Iran Deal

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	766.3	778	851.6	501.8	580.7	1,010	-	-
Change	-	1.52%	9.47%	-41.08%	15.72%	73.92%	-	-
Enterprise Value (EV) ¹	1,012	1,074	1,064	872.1	963.2	1,423	1,392	1,343
Change	-	6.12%	-0.91%	-18.05%	10.44%	47.78%	-2.23%	-3.48%
P/E	14.3x	11.8x	10.3x	8.69x	41.8x	17.7x	13.7x	11.5x
PBR	1.28x	1.19x	1.08x	0.61x	0.74x	1.25x	1.15x	1.1x
PEG	-	0.5x	1.57x	-0.3x	-0.6x	0x	0.5x	0.6x
Capitalization / Revenue	0.83x	0.7x	0.7x	0.4x	0.49x	0.83x	0.77x	0.72x
EV / Revenue	1.1x	0.96x	0.88x	0.7x	0.81x	1.16x	1.06x	0.96x
EV / EBITDA	6.8x	5.76x	5.25x	4.24x	5.06x	7.37x	6.33x	5.54x
EV / EBIT	10.9x	8.83x	7.75x	6.65x	8.83x	13.3x	10.9x	9.18x
EV / FCF	42x	129x	355x	-84.7x	161x	41.9x	22.6x	18.2x
FCF Yield	2.38%	0.77%	0.28%	-1.18%	0.62%	2.39%	4.42%	5.49%
Dividend per Share ²	1	1.25	1.25	0.9	0.9	0.86	1.05	1.245
Rate of return	2.71%	3.31%	3.55%	4.37%	3.77%	2.06%	2.51%	2.98%
EPS ²	2.58	3.21	3.42	2.37	0.57	2.355	3.041	3.629
Distribution rate	38.8%	38.9%	36.5%	38%	158%	36.5%	34.5%	34.3%
Net sales ¹	922.8	1,115	1,211	1,244	1,186	1,224	1,309	1,404
EBITDA ¹	148.8	186.4	202.7	205.5	190.4	193.2	219.7	242.3
EBIT ¹	92.6	121.6	137.3	131.1	109.1	106.7	128	146.4
Net income ¹	54.4	67.7	81.6	59	14.1	55.62	69.82	80.67
Net Debt ¹	245.7	296	212.5	370.3	382.5	413.5	381.8	333.3
Reference price ²	36.90	37.75	35.20	20.60	23.85	41.78	41.78	41.78
Nbr of stocks (in thousands)	20,768	20,608	24,194	24,360	24,347	24,172	-	-
Announcement Date	16/03/22	14/03/23	12/03/24	13/03/25	31/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.12x	2.49x	10.97x	2.82%	260B
SIEMENS AG	26.78x	3.12x	16.9x	1.98%	248B
SCHNEIDER ELECTRIC SE	30.2x	3.88x	17.9x	1.64%	179B
DELTA ELECTRONICS, INC.	50.87x	6.81x	29.33x	0.86%	162B
EATON CORPORATION PLC	34.47x	5.31x	22.62x	1.08%	161B
DELTA ELECTRONICS (THAILAND)	102.51x	14.33x	74.26x	0.29%	119B
VERTIV HOLDINGS CO.	51.57x	8.26x	33.6x	0.08%	122B
EMERSON ELECTRIC CO.	28.54x	4.69x	16.39x	1.59%	79.29B
FUJIKURA LTD.	37.3x	5.86x	24.93x	1.07%	54.6B
Average	42.26x	6.08x	27.43x	1.27%	153.77B
Weighted average by Cap.	38.54x	5.40x	24.74x	1.49%