Valuation BOIRON Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:11:52 05/10/2026 +03			5-day change	1st Jan Change
19.40 ^EUR	-0.26%		+0.52%	-34.90%

09-17	Boiron SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI
04-22	Boiron SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	724	626.3	880.6	698.3	465.3	526.1
Change	-	-13.49%	40.6%	-20.7%	-33.37%	13.06%
Enterprise Value (EV) ¹	501.7	404.4	651.8	638	415.6	478.2
Change	-	-19.4%	61.18%	-2.12%	-34.86%	15.08%
P/E	27.6x	21.9x	19.7x	19.5x	41x	16.1x
PBR	1.42x	1.18x	1.58x	1.77x	1.23x	1.34x
PEG	-	2.46x	0.3x	-1x	-0.6x	0x
Capitalization / Revenue	1.41x	1.38x	1.65x	1.42x	0.95x	1.05x
EV / Revenue	0.98x	0.89x	1.22x	1.29x	0.85x	0.95x
EV / EBITDA	4.87x	5.76x	7.84x	9.75x	6.84x	6.92x
EV / EBIT	6.25x	8.26x	10.1x	14x	9.69x	9.27x
EV / FCF	5.11x	31.5x	17.1x	22.3x	16.9x	9.01x
FCF Yield	19.6%	3.17%	5.84%	4.47%	5.92%	11.1%
Dividend per Share ²	0.95	0.95	1.1	1.35	1.2	1.35
Rate of return	2.3%	2.66%	2.17%	3.36%	4.48%	4.46%
EPS ²	1.497	1.63	2.569	2.064	0.6529	1.88
Distribution rate	63.5%	58.3%	42.8%	65.4%	184%	71.8%
Net sales ¹	513.6	455.2	534.2	493.2	487.6	501.1
EBITDA ¹	103	70.24	83.11	65.44	60.78	69.15
EBIT ¹	80.27	48.96	64.54	45.68	42.88	51.58
Net income ¹	26.21	28.56	44.67	35.83	11.34	32.64
Net Debt ¹	-222.3	-221.9	-228.8	-60.34	-49.74	-47.86
Reference price ²	41.35	35.75	50.70	40.22	26.80	30.30
Nbr of stocks (in thousands)	17,508	17,519	17,368	17,362	17,362	17,362
Announcement Date	4/9/21 A	4/14/22 A	5/23/23 A	4/25/24 A	4/22/25 A	4/22/26 A

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.($)
ELI LILLY AND COMPANY	32.45x	11.78x	23.93x	0.61%	1,019B
JOHNSON & JOHNSON	28.48x	6.32x	17.74x	2.09%	617B
ABBVIE INC.	33.26x	7.78x	16.08x	2.64%	464B
MERCK & CO., INC.	104.98x	5.87x	24.89x	2.36%	356B
ROCHE HOLDING AG	18.81x	4.58x	11.36x	2.9%	333B
NOVARTIS AG	19.83x	5.17x	12.78x	3.09%	267B
ASTRAZENECA PLC	20.02x	4.17x	11.86x	2.13%	244B
AMGEN INC.	25.46x	6.66x	11.86x	2.5%	218B
GILEAD SCIENCES, INC.	-43.78x	6.39x	24.97x	2.27%	179B
Average	26.61x	6.52x	17.28x	2.29%	410.8B
Weighted average by Cap.	31.80x	7.61x	18.61x	1.96%