Valuation Saint-Gobain Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 18:57:22 14/08/2026 +04			5-day change	1st Jan Change
84.04 ^EUR	-0.69%		-1.79%	-2.40%

08-13	French and Benelux stocks-Factors to watch	RE
08-13	India's Tamil Nadu signs pacts for $1.58 billion in new projects by overseas investors	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	32,629	23,615	33,969	42,769	42,871	41,163	-	-
Change	-	-27.62%	43.84%	25.9%	0.24%	-3.98%	-	-
Enterprise Value (EV) ¹	39,916	31,847	41,362	52,547	53,227	50,558	49,756	48,296
Change	-	-20.21%	29.88%	27.04%	1.3%	-5.02%	-1.58%	-2.94%
P/E	12.9x	7.82x	12.7x	15.1x	14.9x	14.3x	12.8x	11.6x
PBR	1.56x	1.05x	1.44x	1.69x	1.75x	1.59x	1.5x	1.39x
PEG	-	0.4x	-1.28x	1.85x	6.06x	12.38x	1.1x	1.1x
Capitalization / Revenue	0.74x	0.46x	0.71x	0.92x	0.92x	0.88x	0.86x	0.83x
EV / Revenue	0.9x	0.62x	0.86x	1.13x	1.15x	1.08x	1.04x	0.97x
EV / EBITDA	6.44x	4.47x	5.91x	7.29x	7.39x	7x	6.59x	6.06x
EV / EBIT	8.86x	5.97x	7.88x	9.91x	10.1x	9.73x	9.06x	8.21x
EV / FCF	13.3x	8.45x	10.3x	13x	14.2x	17.1x	15.7x	14x
FCF Yield	7.51%	11.8%	9.69%	7.67%	7.05%	5.85%	6.36%	7.13%
Dividend per Share ²	1.63	2	2.1	2.2	2.3	2.371	2.534	2.728
Rate of return	2.63%	4.38%	3.15%	2.57%	2.64%	2.82%	3.01%	3.24%
EPS ²	4.79	5.84	5.26	5.69	5.83	5.897	6.59	7.285
Distribution rate	34%	34.2%	39.9%	38.7%	39.5%	40.2%	38.5%	37.4%
Net sales ¹	44,160	51,197	47,944	46,571	46,483	46,952	47,948	49,841
EBITDA ¹	6,202	7,123	7,001	7,205	7,203	7,227	7,545	7,970
EBIT ¹	4,507	5,337	5,251	5,304	5,293	5,199	5,494	5,882
Net income ¹	2,521	3,003	2,669	2,844	2,883	2,947	3,257	3,570
Net Debt ¹	7,287	8,232	7,393	9,778	10,356	9,394	8,593	7,132
Reference price ²	61.87	45.65	66.66	85.70	86.96	84.14	84.14	84.14
Nbr of stocks (in thousands)	527,378	517,315	509,589	499,051	493,000	489,226	-	-
Announcement Date	24/02/22	23/02/23	29/02/24	27/02/25	11/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAINT-GOBAIN	14.27x	1.08x	7x	2.82%	47.49B
ASSA ABLOY AB	23.09x	2.9x	14.15x	1.9%	41.85B
QXO, INC.	-33.09x	1.53x	16.75x	0.54%	15.45B
CARLISLE COMPANIES INCORPORATED	20.01x	3.27x	13.45x	1.23%	14.89B
MASCO CORPORATION	16.6x	2.26x	11.28x	1.71%	14.65B
ZURN ELKAY WATER SOLUTIONS CORPORATION	29.4x	4.59x	16.7x	0.88%	8.41B
SIMPSON MANUFACTURING CO., INC.	21.21x	3.2x	13.14x	0.61%	8B
AGC INC.	14.7x	0.76x	4.79x	3.52%	7.95B
BUILDERS FIRSTSOURCE, INC.	275.75x	0.85x	11.24x	-.--%	7.91B
Average	42.44x	2.27x	12.06x	1.47%	18.51B
Weighted average by Cap.	26.35x	2.13x	11.53x	1.83%