Valuation Dassault Systèmes SE Deutsche Boerse AG

Stocks

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

09-17	BNP Paribas Downgrades Dassault Systèmes to Underperform	MT
09-14	Capgemini, Dassault Systemes, Teleperformance... the AI casualties bounce back

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	27,219	-	-
Change	-	-36%	32.12%	-24.43%	-28.83%	-13.01%	-	-
Enterprise Value (EV) ¹	69,693	44,262	57,603	42,506	29,759	24,874	23,788	22,709
Change	-	-36.49%	30.14%	-26.21%	-29.99%	-16.42%	-4.37%	-4.54%
P/E	90.2x	47.9x	56x	37.2x	26.5x	20.7x	19.3x	17.9x
PBR	11.2x	6.1x	7.43x	4.85x	3.57x	2.72x	2.47x	2.25x
PEG	-	2.3x	4.4x	2.7x	-	2x	2.76x	2.29x
Capitalization / Revenue	14.2x	7.77x	9.78x	7.08x	5.01x	4.28x	4.03x	3.79x
EV / Revenue	14.3x	7.81x	9.68x	6.84x	4.77x	3.91x	3.52x	3.16x
EV / EBITDA	37.8x	21.3x	27.3x	19.5x	13.6x	10.8x	9.66x	8.55x
EV / EBIT	41.8x	23.4x	29.9x	21.4x	14.9x	12.1x	10.8x	9.66x
EV / FCF	46.2x	31.8x	40.6x	29x	20.3x	16.2x	14.3x	12.6x
FCF Yield	2.17%	3.15%	2.46%	3.45%	4.94%	6.18%	7.01%	7.95%
Dividend per Share ²	0.17	0.21	0.23	0.26	-	0.2809	0.3021	0.3273
Rate of return	0.32%	0.63%	0.52%	0.78%	-	1.37%	1.47%	1.59%
EPS ²	0.58	0.7	0.79	0.9	0.9	0.995	1.065	1.148
Distribution rate	29.3%	30%	29.1%	28.9%	-	28.2%	28.4%	28.5%
Net sales ¹	4,862	5,666	5,951	6,214	6,240	6,366	6,761	7,180
EBITDA ¹	1,846	2,076	2,108	2,176	2,193	2,306	2,462	2,655
EBIT ¹	1,666	1,892	1,926	1,984	1,994	2,054	2,193	2,351
Net income ¹	773.7	931.5	1,051	1,200	1,196	1,327	1,429	1,530
Net Debt ¹	890.2	227	-577.6	-1,459	-1,530	-2,344	-3,431	-4,510
Reference price ²	52.31	33.50	44.24	33.50	23.84	20.56	20.56	20.56
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	25.07x	9.26x	15.15x	0.8%	3,667B
PALANTIR TECHNOLOGIES INC.	116.4x	50.67x	82.24x	-.--%	427B
DATADOG, INC.	410.75x	17.46x	69.02x	-.--%	82.56B
CADENCE DESIGN SYSTEMS, INC.	58.87x	12.44x	26.23x	-.--%	77.91B
SYNOPSYS, INC.	96.92x	8.29x	21x	-.--%	73.77B
SEA LIMITED	34.34x	1.66x	13.29x	-.--%	62.34B
ATLASSIAN CORPORATION	194.07x	6.2x	23.94x	-.--%	48.62B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	111.51x	4.4x	21.39x	-.--%	38.42B
TWILIO INC.	28.38x	5.87x	28.18x	-.--%	37.45B
Average	119.59x	12.92x	33.38x	0.09%	501.61B
Weighted average by Cap.	45.23x	13.16x	22.99x	0.65%