Valuation Sartorius AG Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 10:26:04 14/09/2026 +04			5-day change	1st Jan Change
232.60 ^EUR	+0.30%		-2.11%	-5.28%

09-11	Berenberg raises Sartorius target to €280, 'Buy'	DP
09-11	Sartorius AG : Berenberg gives a Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	37,429	24,078	20,462	13,392	15,142	14,419	-	-
Change	-	-35.67%	-15.02%	-34.55%	13.07%	-4.78%	-	-
Enterprise Value (EV) ¹	39,161	26,454	25,394	17,138	18,884	17,994	17,688	17,289
Change	-	-32.45%	-4.01%	-32.51%	10.18%	-4.71%	-1.7%	-2.26%
P/E	127x	37.2x	111x	176x	110x	61.1x	47.3x	39.9x
PBR	32.3x	13.9x	11x	5.37x	6.31x	5.41x	4.89x	4.51x
PEG	-	0x	-1.6x	-3x	1.3x	0.9x	1.6x	2.2x
Capitalization / Revenue	10.9x	5.77x	6.03x	3.96x	4.28x	3.87x	3.53x	3.22x
EV / Revenue	11.4x	6.34x	7.48x	5.07x	5.34x	4.84x	4.33x	3.86x
EV / EBITDA	33.3x	18.8x	26.4x	18.1x	18x	16.2x	14.1x	12.2x
EV / EBIT	43.4x	24.8x	50.4x	43.7x	34.8x	26.9x	22.4x	18.8x
EV / FCF	85.4x	125x	86.4x	30.3x	48.4x	43.6x	30.1x	23.6x
FCF Yield	1.17%	0.8%	1.16%	3.3%	2.07%	2.29%	3.32%	4.24%
Dividend per Share ²	1.26	1.44	0.74	0.74	0.74	0.8022	0.976	1.128
Rate of return	0.21%	0.39%	0.22%	0.34%	0.3%	0.34%	0.42%	0.48%
EPS ²	4.67	9.92	3	1.22	2.25	3.814	4.924	5.836
Distribution rate	27%	14.5%	24.7%	60.7%	32.9%	21%	19.8%	19.3%
Net sales ¹	3,449	4,175	3,396	3,381	3,538	3,721	4,080	4,474
EBITDA ¹	1,175	1,410	962.7	945	1,052	1,113	1,258	1,412
EBIT ¹	903.2	1,065	503.9	392.6	542.6	669.8	790.8	921.3
Net income ¹	318.9	678.1	205.2	84	154.9	255.4	328.5	390.4
Net Debt ¹	1,733	2,375	4,932	3,746	3,741	3,575	3,270	2,870
Reference price ²	595.20	369.40	333.20	215.20	247.20	232.90	232.90	232.90
Nbr of stocks (in thousands)	68,416	68,416	68,416	69,038	69,038	69,038	-	-
Announcement Date	27/01/22	26/01/23	26/01/24	28/01/25	03/02/26	-	-	-

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.($)
SARTORIUS AG	61.07x	4.84x	16.16x	0.34%	16.73B
INNER MONGOLIA FURUI MEDICAL SCIENCE CO., LTD.	40.46x	-	-	2%	1.75B
ECKERT & ZIEGLER SE	15.03x	2.06x	6.98x	1.71%	893M
QUIDELORTHO CORPORATION	-2.86x	1.38x	6.41x	-	808M
VAREX IMAGING CORPORATION	39.28x	-	-	-	778M
SHANGHAI AOHUA PHOTOELECTRICITY ENDOSCOPE CO., LTD.	114.66x	-	-	1.02%	560M
REVENIO GROUP OYJ	33.35x	2.85x	16.96x	-.--%	450M
CELLAVISION AB	27.68x	4.72x	16.11x	1.7%	397M
Average	41.08x	3.17x	12.52x	1.13%	2.8B
Weighted average by Cap.	54.74x	4.51x	15.35x	0.58%