Valuation IDEX Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 22:45:15 26/06/2026 +03			5-day change	1st Jan Change
198.40 ^EUR	+1.80%		+2.06%	+30.44%

06-17	IDEX Corporation Declares Regular Quarterly Cash Dividend, Payable on July 24, 2026	CI
06-17	IDEX Keeps Quarterly Dividend at $0.73 a Share, Payable July 24 to Shareholders of Record on July 6	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,968	17,221	16,419	15,848	13,319	16,815	-	-
Change	-	-4.16%	-4.66%	-3.48%	-15.96%	26.25%	-	-
Enterprise Value (EV) ¹	18,303	18,259	17,210	17,188	14,560	17,981	17,709	17,564
Change	-	-0.24%	-5.74%	-0.13%	-15.29%	23.5%	-1.52%	-0.82%
P/E	40.2x	29.6x	27.7x	31.5x	27.8x	32.2x	29x	25.5x
PBR	6.44x	5.67x	4.65x	4.19x	3.3x	4.11x	3.75x	3.43x
PEG	-	1x	15.25x	-2x	-8.03x	3.2x	2.6x	1.9x
Capitalization / Revenue	6.5x	5.41x	5.02x	4.85x	3.85x	4.63x	4.42x	4.16x
EV / Revenue	6.62x	5.74x	5.26x	5.26x	4.21x	4.95x	4.66x	4.35x
EV / EBITDA	23.9x	20.7x	19.1x	19.7x	15.7x	18.5x	17.1x	15.6x
EV / EBIT	27.7x	23.9x	23.2x	25x	20.2x	23.7x	21.7x	19.5x
EV / FCF	37.2x	37.3x	27.5x	28.5x	23.6x	30.5x	25.1x	22.8x
FCF Yield	2.69%	2.68%	3.64%	3.51%	4.24%	3.28%	3.99%	4.39%
Dividend per Share ²	2.16	2.4	2.56	2.76	-	2.94	3.114	3.308
Rate of return	0.91%	1.05%	1.18%	1.32%	-	1.29%	1.37%	1.46%
EPS ²	5.88	7.71	7.85	6.64	6.41	7.057	7.841	8.917
Distribution rate	36.7%	31.1%	32.6%	41.6%	-	41.7%	39.7%	37.1%
Net sales ¹	2,765	3,182	3,274	3,269	3,458	3,631	3,800	4,039
EBITDA ¹	765.4	884.2	899.6	874.3	925.9	974.5	1,033	1,123
EBIT ¹	661.4	763.3	743.4	686.5	719.7	757.5	817.1	902.5
Net income ¹	449.4	586.9	596.1	505	483.2	523.3	573.1	655.8
Net Debt ¹	334.9	1,038	791.4	1,339	1,241	1,166	893.1	748.5
Reference price ²	236.32	228.33	217.11	209.29	177.94	227.19	227.19	227.19
Nbr of stocks (in thousands)	76,031	75,421	75,626	75,723	74,849	74,015	-	-
Announcement Date	2/1/22 A	1/31/23 A	2/6/24 A	2/4/25 A	2/4/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GRACO INC.	24.22x	5.06x	15.78x	1.53%	12.68B
FLOWSERVE CORPORATION	18.71x	2.12x	11.86x	1.22%	9.27B
FRANKLIN ELECTRIC CO., INC.	23.78x	2.16x	13.84x	1.08%	4.77B
INTERPUMP GROUP S.P.A.	16.26x	1.75x	7.91x	1.04%	4.09B
HAYWARD HOLDINGS, INC.	22.48x	3.42x	12.67x	-.--%	3.58B
THE GORMAN-RUPP COMPANY	34.15x	3.56x	18.17x	-	2.36B
ZHEJIANG DAYUAN PUMPS INDUSTRY CO., LTD	47.58x	-	-	-	2.04B
KSB SE & CO. KGAA	10.06x	0.39x	3.29x	3.28%	1.79B
KSB LIMITED	46.48x	-	-	0.6%	1.72B
Average	27.08x	2.64x	11.93x	1.25%	4.7B
Weighted average by Cap.	24.03x	3.18x	13.04x	1.24%