Valuation VINCI Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 18:29:49 22/06/2026 +04			5-day change	1st Jan Change
129.80 ^EUR	-0.23%		+0.50%	+8.21%

06-18	French and Benelux stocks-Factors to watch	RE
06-18	Vinci Books Higher Autoroutes, Airports Traffic in May	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	52,759	52,578	64,905	56,163	66,842	71,974	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	7.68%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	90,438	89,004	87,372
Change	-	-1.26%	13.95%	-5.5%	12.2%	5.26%	-1.59%	-1.83%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	14.4x	12.9x	12.1x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	2.22x	2.07x	1.93x
PEG	-	0.2x	1.46x	3.86x	5.33x	3x	1.1x	1.77x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.94x	0.91x	0.88x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.18x	1.12x	1.06x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	6.47x	6.12x	5.77x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	9.18x	8.63x	8.11x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	14.9x	16.3x	15x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	6.72%	6.15%	6.65%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.314	5.883	6.4
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.07%	4.5%	4.9%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.066	10.13	10.82
Distribution rate	64.3%	53.5%	55%	56.3%	57.8%	58.6%	58.1%	59.2%
Net sales ¹	49,396	61,675	68,838	71,623	74,599	76,809	79,434	82,183
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,986	14,544	15,150
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,856	10,310	10,775
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,159	5,756	6,171
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,464	17,030	15,398
Reference price ²	92.91	93.29	113.70	99.74	120.05	130.65	130.65	130.65
Nbr of stocks (in thousands)	567,846	563,597	570,844	563,091	556,784	550,892	-	-
Announcement Date	04/02/22	09/02/23	07/02/24	06/02/25	05/02/26	-	-	-

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.($)
QUANTA SERVICES, INC.	72.52x	3.12x	30.51x	0.06%	105B
LARSEN & TOUBRO LIMITED	27.89x	2.1x	20.42x	1.09%	61.37B
FERROVIAL N.V.	58.89x	4.92x	31.49x	1.44%	49.85B
HOCHTIEF AG	37.33x	0.88x	14.65x	1.69%	44.1B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	31.37x	0.63x	10.06x	1.92%	39.69B
EMCOR GROUP, INC.	28.65x	1.86x	17.97x	0.17%	37.18B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.73x	0.3x	6.28x	6.01%	28.14B
BOUYGUES SA	15.77x	0.42x	4.63x	4.28%	22.24B
API GROUP CORPORATION	37.47x	2.34x	17x	-.--%	18.43B
Average	34.96x	1.84x	17.00x	1.85%	45.15B
Weighted average by Cap.	42.87x	2.21x	20.53x	1.39%