Valuation Automatic Data Processing, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 12:02:19 23/06/2026 +03			5-day change	1st Jan Change
188.40 ^EUR	-1.45%		-2.14%	-15.81%

06-09	US Treasury Yields Mixed Pre-Bell Ahead of ADP Jobs, Existing Homes Sales, Int'l Trade Data as Trump Claims Iran Deal on Track	MT
06-05	May Nonfarm Payrolls Exceed Forecasts Amid Signs Indicating Hiring Momentum	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	84,516	87,744	90,800	97,694	125,187	85,783	-	-
Change	-	3.82%	3.48%	7.59%	28.14%	-31.48%	-	-
Enterprise Value (EV) ¹	84,926	89,294	91,706	97,772	125,813	86,041	84,175	82,370
Change	-	5.14%	2.7%	6.61%	28.68%	-31.61%	-2.17%	-2.14%
P/E	32.7x	30x	26.8x	26.2x	30.9x	19.4x	17.6x	16.1x
PBR	14.8x	27.1x	25.8x	21.4x	20.2x	13.3x	11.4x	9.66x
PEG	-	2x	1.6x	2.4x	3.2x	1.7x	1.78x	1.71x
Capitalization / Revenue	5.63x	5.32x	5.04x	5.09x	6.09x	3.93x	3.71x	3.51x
EV / Revenue	5.66x	5.41x	5.09x	5.09x	6.12x	3.94x	3.64x	3.37x
EV / EBITDA	22.4x	20.9x	18.6x	17.9x	21.3x	13.4x	12.2x	11.1x
EV / EBIT	25.1x	23.1x	20.5x	20x	23.5x	14.7x	13.3x	12.1x
EV / FCF	29.1x	30.5x	22.9x	24.8x	26.4x	14.9x	11x	7.96x
FCF Yield	3.43%	3.28%	4.36%	4.04%	3.79%	6.72%	9.11%	12.6%
Dividend per Share ²	3.7	4.05	4.79	5.45	6.02	6.606	7.111	7.663
Rate of return	1.86%	1.93%	2.18%	2.28%	1.95%	3.08%	3.31%	3.57%
EPS ²	6.07	7	8.21	9.1	9.98	11.09	12.19	13.33
Distribution rate	61%	57.9%	58.3%	59.9%	60.3%	59.6%	58.4%	57.5%
Net sales ¹	15,005	16,498	18,012	19,203	20,561	21,826	23,104	24,459
EBITDA ¹	3,787	4,282	4,919	5,452	5,898	6,400	6,927	7,411
EBIT ¹	3,384	3,872	4,468	4,890	5,347	5,870	6,343	6,832
Net income ¹	2,598	2,949	3,412	3,752	4,080	4,475	4,853	5,239
Net Debt ¹	409.8	1,551	905.5	77.9	626.9	258.4	-1,608	-3,413
Reference price ²	198.62	210.04	219.79	238.69	308.40	214.60	214.60	214.60
Nbr of stocks (in thousands)	425,518	417,747	413,123	409,291	405,923	399,734	-	-
Announcement Date	7/28/21 A	7/27/22 A	7/26/23 A	7/31/24 A	7/30/25 A	-	-	-

¹USD in Million²USD

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.($)
RANDSTAD N.V.	13.41x	0.26x	6.45x	6.26%	5.3B
PERSOL HOLDINGS CO.,LTD.	12.76x	0.29x	5.23x	4.58%	3.29B
ADECCO GROUP AG	8.22x	0.21x	5.61x	6.24%	3.22B
ROBERT HALF INC.	22.13x	0.48x	9.73x	8.14%	2.93B
FIRST ADVANTAGE CORPORATION	68.82x	2.67x	9.41x	-.--%	2.77B
MANPOWERGROUP INC.	11.61x	0.12x	5.43x	4.3%	1.46B
SHANGHAI FOREIGN SERVICE HOLDING GROUP CO., LTD.	12.61x	-	-	4.09%	1.4B
FESCO GROUP CO., LTD.	7.41x	-	-	6.78%	1.07B
Average	19.62x	0.67x	6.98x	5.05%	2.68B
Weighted average by Cap.	20.40x	0.63x	6.96x	5.2%