Valuation DHL Group Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 17:42:15 31/08/2026 +03			5-day change	1st Jan Change
56.27 ^EUR	-0.27%		-0.18%	+20.28%

08-30	Did the Explosives Drone Come From Moscow? Waiting for Consequences	DP
08-25	German investigators find third drone, explosives after failed airport attack, media say	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	69,241	42,394	53,030	39,183	52,402	62,588	-	-
Change	-	-38.77%	25.09%	-26.11%	33.74%	19.44%	-	-
Enterprise Value (EV) ¹	85,607	58,250	70,769	58,181	73,918	85,203	85,445	85,346
Change	-	-31.96%	21.49%	-17.79%	27.05%	15.27%	0.28%	-0.12%
P/E	14.1x	8.12x	14.8x	12.1x	15.4x	16.3x	15.1x	14x
PBR	3.66x	1.84x	2.8x	2.13x	2.38x	2.69x	2.55x	2.38x
PEG	-	1.02x	-0.5x	-1.6x	1.88x	1.2x	1.81x	1.88x
Capitalization / Revenue	0.85x	0.45x	0.65x	0.47x	0.63x	0.72x	0.69x	0.67x
EV / Revenue	1.05x	0.62x	0.87x	0.69x	0.89x	0.97x	0.95x	0.91x
EV / EBITDA	7.29x	4.62x	6.54x	5.49x	6.74x	7.2x	6.93x	6.63x
EV / EBIT	10.7x	6.9x	11.2x	9.88x	12.1x	12.5x	11.9x	11.2x
EV / FCF	20.9x	19x	24.1x	10.3x	32.2x	23.4x	22.9x	21.3x
FCF Yield	4.78%	5.27%	4.16%	9.72%	3.1%	4.27%	4.36%	4.68%
Dividend per Share ²	1.8	1.85	1.85	1.85	1.9	1.986	2.079	2.181
Rate of return	3.18%	5.26%	4.12%	5.44%	4.07%	3.51%	3.68%	3.86%
EPS ²	4.01	4.33	3.04	2.81	3.04	3.465	3.754	4.033
Distribution rate	44.9%	42.7%	60.9%	65.8%	62.5%	57.3%	55.4%	54.1%
Net sales ¹	81,747	94,436	81,758	84,186	82,855	87,441	90,102	93,288
EBITDA ¹	11,746	12,613	10,822	10,606	10,970	11,835	12,326	12,878
EBIT ¹	7,978	8,436	6,345	5,886	6,103	6,840	7,200	7,605
Net income ¹	5,053	5,359	3,677	3,332	3,501	3,916	4,144	4,414
Net Debt ¹	16,366	15,856	17,739	18,998	21,516	22,615	22,857	22,757
Reference price ²	56.54	35.18	44.86	33.98	46.73	56.52	56.52	56.52
Nbr of stocks (in thousands)	1,224,639	1,205,059	1,182,263	1,153,116	1,121,383	1,107,368	-	-
Announcement Date	3/9/22 A	3/9/23 A	3/6/24 A	3/6/25 A	3/5/26 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.($)
UNITED PARCEL SERVICE, INC.	17.46x	1.2x	8.75x	6.22%	89.61B
FEDEX CORPORATION	15.89x	0.96x	8.4x	1.64%	78.31B
DHL GROUP	16.31x	0.97x	7.2x	3.51%	72.63B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.73x	1.84x	17.52x	0.82%	24.82B
J&T GLOBAL EXPRESS LIMITED	20.62x	0.79x	8.59x	-.--%	12.13B
INPOST S.A.	29.23x	2.51x	9.46x	-.--%	9B
SINOTRANS LIMITED	8.89x	0.37x	5.7x	6.08%	6.54B
SG HOLDINGS CO.,LTD.	14.41x	0.66x	7.53x	3.58%	5.63B
GXO LOGISTICS, INC.	29.02x	0.53x	7.74x	-.--%	5.46B
Average	19.62x	1.09x	8.99x	2.43%	33.79B
Weighted average by Cap.	17.82x	1.12x	8.91x	3.36%