Valuation Dassault Systèmes SE Deutsche Boerse AG

Stocks

End-of-day quote Deutsche Boerse AG Other stock markets 05/02/2024			5-day change	1st Jan Change
42.06 ^EUR	-0.94%		-13.46%	-4.90%

07-24	After Lagarde and the Houthis, markets lift their heads
07-24	Berenberg Notes Dassault Systèmes' 'Very Solid' Q2; Buy Rating, Price Target Kept	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	68,803	44,035	58,181	43,965	31,289	27,814	-	-
Change	-	-36%	32.12%	-24.43%	-28.83%	-11.11%	-	-
Enterprise Value (EV) ¹	69,693	44,262	57,603	42,506	29,759	25,314	24,231	23,130
Change	-	-36.49%	30.14%	-26.21%	-29.99%	-14.94%	-4.28%	-4.54%
P/E	90.2x	47.9x	56x	37.2x	26.5x	21.1x	20x	18.6x
PBR	11.2x	6.1x	7.43x	4.85x	3.57x	2.78x	2.53x	2.3x
PEG	-	2.3x	4.4x	2.7x	-	2x	3.49x	2.47x
Capitalization / Revenue	14.2x	7.77x	9.78x	7.08x	5.01x	4.37x	4.12x	3.89x
EV / Revenue	14.3x	7.81x	9.68x	6.84x	4.77x	3.98x	3.59x	3.23x
EV / EBITDA	37.8x	21.3x	27.3x	19.5x	13.6x	11x	9.87x	8.76x
EV / EBIT	41.8x	23.4x	29.9x	21.4x	14.9x	12.3x	11.1x	9.89x
EV / FCF	46.2x	31.8x	40.6x	29x	20.3x	16.5x	14.6x	12.9x
FCF Yield	2.17%	3.15%	2.46%	3.45%	4.94%	6.06%	6.83%	7.75%
Dividend per Share ²	0.17	0.21	0.23	0.26	-	0.2816	0.2999	0.3244
Rate of return	0.32%	0.63%	0.52%	0.78%	-	1.34%	1.43%	1.54%
EPS ²	0.58	0.7	0.79	0.9	0.9	0.9955	1.053	1.132
Distribution rate	29.3%	30%	29.1%	28.9%	-	28.3%	28.5%	28.7%
Net sales ¹	4,862	5,666	5,951	6,214	6,240	6,362	6,744	7,155
EBITDA ¹	1,846	2,076	2,108	2,176	2,193	2,305	2,455	2,639
EBIT ¹	1,666	1,892	1,926	1,984	1,994	2,052	2,188	2,340
Net income ¹	773.7	931.5	1,051	1,200	1,196	1,327	1,413	1,501
Net Debt ¹	890.2	227	-577.6	-1,459	-1,530	-2,501	-3,584	-4,685
Reference price ²	52.31	33.50	44.24	33.50	23.84	21.01	21.01	21.01
Nbr of stocks (in thousands)	1,315,298	1,314,673	1,315,270	1,312,390	1,312,475	1,323,863	-	-
Announcement Date	2/3/22 A	2/2/23 A	2/1/24 A	2/4/25 A	2/11/26 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.($)
MICROSOFT CORPORATION	22.5x	8.63x	14.29x	0.94%	2,901B
PALANTIR TECHNOLOGIES INC.	91x	36.71x	61.2x	-.--%	295B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	103.46x	32.99x	104.35x	0.17%	106B
CADENCE DESIGN SYSTEMS, INC.	69.46x	14.63x	30.94x	-.--%	91.78B
DATADOG, INC.	477.23x	20.55x	82.55x	-.--%	94.04B
SYNOPSYS, INC.	138.47x	8.17x	20.84x	-.--%	71.55B
SEA LIMITED	36.06x	1.9x	14.88x	-.--%	66.37B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	120.09x	5.26x	25.78x	-.--%	46.08B
ROBLOX CORPORATION	-33.64x	4.43x	21.19x	-.--%	35.89B
Average	113.85x	14.81x	41.78x	0.12%	412.01B
Weighted average by Cap.	46.12x	11.80x	23.09x	0.74%