Valuation Vector Limited Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 11:55:02 23/07/2026 +04			5-day change	1st Jan Change
2.420 ^EUR	0.00%		0.00%	-

07-22	Vector Limited Reports Unaudited Operating Results for the Year Ended 30 June 2026	CI
07-22	Vector Reports Higher Electricity Network Connections in Fiscal Year 2026, Gas Connections Decline	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,050	4,170	4,010	3,710	4,350	5,000	-	-
Change	-	2.97%	-3.84%	-7.48%	17.25%	14.95%	-	-
Enterprise Value (EV) ¹	7,123	7,467	5,943	5,839	6,498	7,169	7,312	7,448
Change	-	4.83%	-20.41%	-1.76%	11.3%	10.32%	2%	1.86%
P/E	21x	26.2x	2.34x	41.7x	26x	22.4x	20.1x	19.2x
PBR	1.75x	1.73x	1.02x	0.99x	1.21x	1.4x	1.41x	1.42x
PEG	-	-1.5x	0x	-0.4x	0.3x	0.7x	1.7x	4.46x
Capitalization / Revenue	3.17x	3.11x	2.76x	3.25x	3.94x	4.28x	4.11x	3.91x
EV / Revenue	5.57x	5.58x	4.1x	5.12x	5.89x	6.14x	6.01x	5.83x
EV / EBITDA	11.2x	11.1x	11.4x	15.3x	15.7x	10.4x	9.76x	9.43x
EV / EBIT	19.6x	33.9x	22.4x	38.8x	35.9x	15.9x	14.7x	14.1x
EV / FCF	-	-	-	-134x	161x	70.6x	43.3x	39.5x
FCF Yield	-	-	-	-0.75%	0.62%	1.42%	2.31%	2.53%
Dividend per Share ²	0.1675	0.1675	0.1675	0.2225	0.25	0.2638	0.2833	0.2993
Rate of return	4.14%	4.02%	4.18%	6%	5.75%	5.28%	5.67%	5.99%
EPS ²	0.193	0.159	1.714	0.089	0.167	0.2234	0.2492	0.2599
Distribution rate	86.8%	105%	9.77%	250%	150%	118%	114%	115%
Net sales ¹	1,279	1,339	1,451	1,141	1,104	1,167	1,216	1,278
EBITDA ¹	634.3	672.5	523.3	381.8	414	691.6	749.1	790.1
EBIT ¹	364.2	220.2	265.2	150.4	181	449.8	497	527.6
Net income ¹	193.2	158.9	1,714	88.6	166.5	226.9	256.3	273.7
Net Debt ¹	3,073	3,297	1,933	2,129	2,148	2,169	2,312	2,448
Reference price ²	4.050	4.170	4.010	3.710	4.350	5.000	5.000	5.000
Nbr of stocks (in thousands)	999,916	999,972	999,974	999,974	999,974	1,000,000	-	-
Announcement Date	23/08/21	26/08/22	25/08/23	26/08/24	25/08/25	-	-	-

¹NZD in Million²NZD

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.($)
NATIONAL GRID PLC	13.96x	5.75x	12.4x	3.96%	83.18B
ABU DHABI NATIONAL ENERGY COMPANY	37.07x	6.33x	17.08x	1.65%	81.43B
ENGIE	14.6x	1.58x	8.12x	5.04%	76.49B
SEMPRA	18.5x	7.03x	14.75x	2.82%	60.83B
EON SE	17.78x	1.21x	10.03x	3.01%	58.48B
RWE AG	23.74x	2.61x	9.74x	2.22%	47.5B
ACWA POWER COMPANY	57.24x	20.65x	33.92x	0.31%	38.48B
DUBAI ELECTRICITY AND WATER AUTHORITY	15.89x	4.87x	9.49x	4.63%	36.21B
Average	24.85x	6.25x	14.44x	2.96%	60.32B
Weighted average by Cap.	23.55x	5.61x	13.76x	3.07%