Valuation HEXAOM Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 09:01:23 21/08/2026 +03			5-day change	1st Jan Change
26.60 ^EUR	+3.50%		-7.64%	-16.61%

08-10	Weekly earnings calendar: Cisco, Adyen, Cerebras and Applied Materials to announce
05-11	Hexaom S.A. Provides Earnings Guidance for the Year 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	253.3	127.3	133.6	180.9	222.7	185	-	-
Change	-	-49.74%	4.92%	35.42%	23.11%	-16.92%	-	-
Enterprise Value (EV) ¹	196	85.04	52.59	96.65	161.1	109.5	85.39	71.54
Change	-	-56.62%	-38.16%	83.79%	66.67%	-32.03%	-22.01%	-16.22%
P/E	11.7x	-3.88x	4.07x	12.8x	15.9x	8.17x	5.8x	5.34x
PBR	1.11x	0.68x	0.63x	0.79x	0.94x	0.71x	0.65x	-
PEG	-	0x	-0x	-0.2x	-16.38x	0.1x	0.1x	0.61x
Capitalization / Revenue	0.25x	0.12x	0.13x	0.25x	0.36x	0.25x	0.22x	0.2x
EV / Revenue	0.2x	0.08x	0.05x	0.13x	0.26x	0.15x	0.1x	0.08x
EV / EBITDA	3.78x	3.43x	0.96x	2.7x	4.19x	2.01x	1.33x	1.07x
EV / EBIT	6.13x	43.7x	1.37x	4.81x	6.39x	2.89x	1.77x	1.41x
EV / FCF	7.58x	13.7x	1.45x	9.09x	13.2x	5.77x	2.54x	1.86x
FCF Yield	13.2%	7.31%	68.8%	11%	7.56%	17.3%	39.4%	53.7%
Dividend per Share ²	1.41	-	-	0.49	0.8	1.488	1.81	2.02
Rate of return	3.81%	-	-	1.86%	2.46%	5.51%	6.7%	7.48%
EPS ²	3.15	-4.8	4.79	2.06	2.04	3.303	4.655	5.06
Distribution rate	44.8%	-	-	23.8%	39.2%	45.1%	38.9%	39.9%
Net sales ¹	996.6	1,060	1,024	728.5	616.2	743.4	842.8	924
EBITDA ¹	51.79	24.76	54.71	35.79	38.45	54.39	64.07	66.9
EBIT ¹	32	1.947	38.4	20.1	25.2	37.9	48.28	50.6
Net income ¹	22.7	-32.87	32.83	14.13	13.98	25.77	35.07	35.9
Net Debt ¹	-57.31	-42.29	-81.01	-84.26	-61.63	-75.55	-99.65	-113.5
Reference price ²	37.00	18.60	19.50	26.40	32.50	27.00	27.00	27.00
Nbr of stocks (in thousands)	6,846	6,846	6,851	6,853	6,853	6,853	-	-
Announcement Date	3/23/22 A	4/28/23 A	3/22/24 A	3/27/25 A	3/26/26 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.($)
LENNAR CORPORATION	15.54x	0.73x	10.72x	2.34%	20.53B
NVR, INC.	17.5x	1.78x	12.05x	-.--%	16.79B
MERITAGE HOMES CORPORATION	14.31x	1.08x	11.44x	2.7%	4.63B
M/I HOMES, INC.	12.17x	-	-	-	3.79B
DREAM FINDERS HOMES, INC.	13x	-	-	-	1.33B
HOVNANIAN ENTERPRISES, INC.	29.61x	-	-	-	676M
HEXAOM	8.17x	0.15x	2.01x	5.51%	216M
HUSCOMPAGNIET A/S	-15.3x	0.31x	10.6x	-.--%	113M
SMITH DOUGLAS HOMES CORP.	48.47x	-	-	-.--%	105M
Average	15.94x	0.81x	9.37x	1.76%	5.35B
Weighted average by Cap.	15.93x	1.18x	11.28x	1.46%