|
Market Closed -
Deutsche Boerse AG
10:05:33 21/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 46.74 EUR | +0.56% |
|
-0.55% | -10.12% |
| 03-30 | Rio Tinto rides the aluminum wave, Sodexo feasts...Delivery Hero at the mercy of doubts |  |
| 03-27 | DBV Technologies, GenSight, Pernod Ricard... stocks to watch today in Paris | |
Company Valuation: STIF
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 36.46 | 134.2 | 275.8 | 238.6 | - | - |
| Change | - | 268.2% | 105.44% | -13.48% | - | - |
| Enterprise Value (EV) 1 | 35.05 | 129 | 300.1 | 258.5 | 238.9 | 233.2 |
| Change | - | 268.03% | 132.63% | -13.84% | -7.6% | -2.38% |
| P/E | - | 13.9x | 23.4x | 14x | 11.9x | 11.1x |
| PBR | - | 5.97x | 9.04x | 5.43x | 4.11x | 3.21x |
| PEG | - | - | 1.2x | 0.3x | 0.7x | 1.55x |
| Capitalization / Revenue | - | 2.19x | 3.05x | 2x | 1.74x | 1.65x |
| EV / Revenue | - | 2.11x | 3.32x | 2.17x | 1.74x | 1.61x |
| EV / EBITDA | 7.46x | 8.22x | 14.6x | 9.9x | 7.77x | 7.35x |
| EV / EBIT | 11.1x | 9.63x | 17.3x | 11.4x | 9x | 8.52x |
| EV / FCF | -35.5x | 27.4x | 92.2x | 30.1x | 13.7x | - |
| FCF Yield | -2.82% | 3.64% | 1.08% | 3.33% | 7.3% | - |
| Dividend per Share 2 | - | 0.59 | 0.68 | 1.024 | 1.213 | 1.321 |
| Rate of return | - | 2.23% | 1.27% | 2.2% | 2.61% | 2.84% |
| EPS 2 | - | 1.904 | 2.29 | 3.32 | 3.904 | 4.184 |
| Distribution rate | - | 31% | 29.7% | 30.8% | 31.1% | 31.6% |
| Net sales 1 | - | 61.2 | 90.5 | 119.2 | 136.9 | 144.6 |
| EBITDA 1 | 4.7 | 15.7 | 20.6 | 26.11 | 30.76 | 31.73 |
| EBIT 1 | 3.161 | 13.4 | 17.3 | 22.68 | 26.53 | 27.39 |
| Net income 1 | 2 | 9.7 | 11.8 | 16.43 | 20.5 | 21.48 |
| Net Debt 1 | -1.408 | -5.242 | 24.3 | 19.94 | 0.3 | -5.384 |
| Reference price 2 | 7.17 | 26.40 | 53.70 | 46.46 | 46.46 | 46.46 |
| Nbr of stocks (in thousands) | 5,085 | 5,085 | 5,135 | 5,135 | - | - |
| Announcement Date | 28/04/24 | 27/03/25 | 26/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.67x | 2.05x | 12.63x | 2.78% | 32.33B | |
| 24.53x | 2.13x | 13.93x | 3.71% | 29.88B | |
| 17.13x | 2.16x | 12.99x | 2.52% | 26.08B | |
| 22.35x | 2.43x | 13.75x | 1.56% | 12.92B | |
| 22.79x | - | - | - | 2.39B | |
| 27.47x | 1.84x | 17.36x | 2.4% | 2.15B | |
| 14.29x | - | - | 5.46% | 1.9B | |
| 21.26x | 2.26x | 10.83x | 1.95% | 1.5B | |
| 20.65x | 1.74x | 9.91x | 2.26% | 1.42B | |
| Average | 21.68x | 2.09x | 13.06x | 2.83% | 12.29B | |
| Weighted average by Cap. | 22.32x | 2.14x | 13.25x | 2.85% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ALSTI Stock
- D08 Stock
- Valuation STIF
Select your edition
All financial news and data tailored to specific country editions
