Valuation Danone Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 20:53:52 31/07/2026 +03			5-day change	1st Jan Change
67.62 ^EUR	-3.23%		-3.29%	-12.00%

07-31	DANONE : Gets a Buy rating from UBS	ZD
07-30	DANONE : DZ Bank remains its Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	35,530	30,830	37,646	41,915	49,156	43,435	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-11.64%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	52,004	51,131	50,646
Change	-	-11.06%	16.93%	5.53%	14%	-9.7%	-1.68%	-0.95%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	18.1x	16.5x	15.4x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.44x	2.31x	2.19x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.6x	1.68x	2.16x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.54x	1.47x	1.42x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.85x	1.73x	1.66x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	10.5x	9.71x	9.17x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	13.5x	12.5x	11.7x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	21.1x	18.2x	17.1x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	4.75%	5.49%	5.84%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.351	2.496	2.666
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.48%	3.7%	3.95%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.722	4.088	4.379
Distribution rate	66%	135%	162%	68.7%	79.8%	63.2%	61.1%	60.9%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,181	29,473	30,590
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,974	5,267	5,525
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,845	4,100	4,328
Net income ¹	1,924	959	881	2,021	1,825	2,358	2,594	2,769
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	8,568	7,696	7,211
Reference price ²	54.59	49.23	58.68	65.12	76.78	67.52	67.52	67.52
Nbr of stocks (in thousands)	650,849	626,246	641,543	643,653	640,218	643,298	-	-
Announcement Date	2/23/22 A	2/22/23 A	2/22/24 A	2/26/25 A	2/20/26 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.($)
NESTLÉ S.A.	21.17x	2.93x	14.48x	3.81%	263B
MONDELEZ INTERNATIONAL, INC.	20.1x	2.52x	14.96x	3.27%	80.51B
ARCHER-DANIELS-MIDLAND COMPANY	16.83x	0.54x	10.17x	2.56%	38.85B
THE HERSHEY COMPANY	22.06x	3.27x	13.19x	3.24%	35.95B
KRAFT HEINZ	12.57x	2x	9.8x	6.08%	31.28B
NESTLÉ INDIA LIMITED	70.63x	10.81x	44.82x	1.08%	30.71B
AJINOMOTO CO., INC.	34.18x	2.9x	17.15x	1.04%	28.97B
YIHAI KERRY ARAWANA HOLDINGS CO., LTD	33.39x	0.68x	17.21x	0.59%	21.54B
Average	28.87x	3.21x	17.72x	2.71%	66.31B
Weighted average by Cap.	24.31x	3.02x	15.89x	3.29%