Valuation ERICSSON Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 09:05:59 26/06/2026 +03			5-day change	1st Jan Change
9.550 ^EUR	-2.05%		-2.55%	+16.46%

10:27am	European shares slip on global tech slump; Zalando down on regulator action	RE
06-25	Immigration crackdown hurts Sweden Inc while right pins election hopes on tougher rules	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	332,382	204,141	210,346	299,520	301,970	360,587	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	19.41%	-	-
Enterprise Value (EV) ¹	297,231	189,986	212,445	281,130	278,032	309,610	301,101	291,952
Change	-	-36.08%	11.82%	32.33%	-1.1%	11.36%	-2.75%	-3.04%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	19.8x	16.7x	15.7x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	3.26x	3.04x	2.83x
PEG	-	-0.6x	0x	-90x	0x	-0.6x	0.9x	2.51x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.59x	1.56x	1.53x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.36x	1.3x	1.24x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	8.25x	7.9x	7.36x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	10.5x	9.57x	9.08x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	13.2x	12.3x	11.5x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	7.6%	8.15%	8.71%
Dividend per Share ²	2.5	2.5	2.7	2.85	3	3.103	3.243	3.427
Rate of return	2.51%	4.11%	4.28%	3.17%	3.31%	2.86%	2.99%	3.16%
EPS ²	6.81	5.62	-7.94	0.01	8.51	5.469	6.503	6.911
Distribution rate	36.7%	44.5%	-34%	28,500%	35.3%	56.7%	49.9%	49.6%
Net sales ¹	232,314	271,546	263,351	247,880	236,681	226,990	230,831	235,679
EBITDA ¹	41,298	37,962	30,084	50,358	50,212	37,507	38,097	39,664
EBIT ¹	32,300	27,419	18,093	24,658	40,971	29,525	31,465	32,153
Net income ¹	23,000	18,724	-26,446	20	28,428	18,750	21,530	22,330
Net Debt ¹	-35,151	-14,155	2,099	-18,390	-23,938	-50,977	-59,486	-68,635
Reference price ²	99.79	60.90	63.11	89.88	90.60	108.45	108.45	108.45
Nbr of stocks (in thousands)	3,329,738	3,330,142	3,330,142	3,332,672	3,333,287	3,323,585	-	-
Announcement Date	1/25/22 A	1/20/23 A	1/23/24 A	1/24/25 A	1/23/26 A	-	-	-

¹SEK in Million²SEK

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.($)
CISCO SYSTEMS, INC.	36.74x	7.65x	19.76x	1.39%	469B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	25.14x	1x	18.1x	1.86%	225B
ZHONGJI INNOLIGHT CO., LTD.	49.16x	15.33x	38.58x	0.22%	217B
ARISTA NETWORKS, INC.	49.12x	16.66x	34.89x	-.--%	208B
NOKIA OYJ	48.61x	3.13x	20.22x	1.23%	77.81B
MOTOROLA SOLUTIONS, INC.	29.93x	5.7x	16.69x	1.2%	65.9B
CIENA CORPORATION	93.12x	10.85x	50.07x	-.--%	68.61B
LUMENTUM HOLDINGS INC.	174.51x	22.46x	65.95x	-.--%	67.06B
GARMIN LTD.	24.83x	5.36x	18.54x	1.75%	45.4B
Average	59.02x	9.79x	31.42x	0.85%	160.44B
Weighted average by Cap.	47.62x	9.51x	27.94x	0.95%