Valuation VGP NV Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 10:03:29 03/07/2026 +04			5-day change	1st Jan Change
86.90 ^EUR	+3.82%		+4.20%	-11.15%

05-08	VGP successfully prices accelerated bookbuild offering for EUR 250 million	RE
05-08	VGP Prices EUR250 Million New Shares Offering	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,589	2,123	2,866	1,949	2,688	2,652	-	-
Change	-	-62.01%	34.96%	-32%	37.96%	-1.33%	-	-
Enterprise Value (EV) ¹	6,748	3,792	4,644	3,514	4,524	5,074	5,275	5,423
Change	-	-43.8%	22.45%	-24.33%	28.76%	12.15%	3.96%	2.81%
P/E	8.15x	-14.2x	32.8x	6.79x	9.26x	7.43x	6.91x	6.62x
PBR	2.57x	0.79x	1.29x	0.81x	1.03x	0.79x	0.73x	0.67x
PEG	-	0x	-0x	0x	8.12x	0.7x	0.92x	1.51x
Capitalization / Revenue	126x	25x	25.2x	9.22x	10.9x	9.84x	8.86x	7.95x
EV / Revenue	152x	44.7x	40.8x	16.6x	18.3x	18.8x	17.6x	16.3x
EV / EBITDA	10.6x	271x	21.5x	9.91x	9.95x	19.4x	19.1x	15.8x
EV / EBIT	10.8x	583x	39.1x	11.1x	12.5x	11.8x	12.2x	15.9x
EV / FCF	-9.4x	-4.11x	-131x	11.2x	-7.66x	-41.3x	-37.2x	-109x
FCF Yield	-10.6%	-24.3%	-0.76%	8.95%	-13.1%	-2.42%	-2.69%	-0.92%
Dividend per Share ²	6.85	2.75	2.95	3.3	3.4	3.704	3.832	4.066
Rate of return	2.68%	3.53%	2.81%	4.62%	3.45%	4.24%	4.38%	4.65%
EPS ²	31.41	-5.49	3.2	10.52	10.64	11.76	12.64	13.2
Distribution rate	21.8%	-50.1%	92.2%	31.4%	32%	31.5%	30.3%	30.8%
Net sales ¹	44.26	84.78	113.7	211.3	247.4	269.4	299.4	333.7
EBITDA ¹	634.1	13.99	215.9	354.5	454.7	262.2	275.7	342.5
EBIT ¹	626.7	6.51	118.8	317.1	362.3	428.2	432.2	340.6
Net income ¹	650.1	-122.5	87.29	287	290.4	366.9	405.2	427
Net Debt ¹	1,159	1,669	1,778	1,565	1,836	2,421	2,622	2,771
Reference price ²	256.00	77.80	105.00	71.40	98.50	87.40	87.40	87.40
Nbr of stocks (in thousands)	21,833	27,291	27,291	27,291	27,291	30,348	-	-
Announcement Date	23/02/22	23/02/23	22/02/24	20/02/25	19/02/26	-	-	-

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.($)
SUN HUNG KAI PROPERTIES LIMITED	14.88x	4.71x	12.81x	3.38%	42.6B
MITSUBISHI ESTATE CO., LTD.	21.11x	4.3x	17.65x	1.19%	31.53B
EMAAR PROPERTIES	6.05x	0.73x	1.51x	8.25%	29.17B
CHINA RESOURCES LAND LIMITED	7.86x	1.41x	7.04x	4.53%	28.29B
MITSUI FUDOSAN CO., LTD.	14.24x	3.12x	14.93x	2.47%	25.95B
ALPHA DHABI HOLDING	16.12x	1.03x	6.79x	2.31%	22.38B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	16.68x	6.95x	19.71x	1.14%	22.03B
CK ASSET HOLDINGS LIMITED	9.05x	2.2x	7.56x	4.11%	19.76B
Average	13.25x	3.06x	11.00x	3.42%	27.71B
Weighted average by Cap.	13.42x	3.15x	11.13x	3.48%