Valuation INDITEX Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 17:29:58 10/07/2026 +03			5-day change	1st Jan Change
55.42 ^EUR	+0.29%		-2.12%	-1.49%

07-10	INDITEX : Bernstein reiterates its Buy rating	ZD
07-10	The IBEX 35 opens with a modest rebound, but keeps a bearish weekly bias	RE

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	83,293	89,057	123,620	164,209	171,311	171,186	-	-
Change	-	6.92%	38.81%	32.83%	4.32%	-0.07%	-	-
Enterprise Value (EV) ¹	73,934	78,987	112,214	152,714	160,353	165,990	165,557	164,999
Change	-	6.83%	42.07%	36.09%	5%	3.52%	-0.26%	-0.34%
P/E	25.7x	21.6x	23x	28x	27.5x	25.2x	23.1x	21.2x
PBR	5.29x	5.24x	6.63x	8.34x	8.4x	7.95x	7.4x	7.14x
PEG	-	0.8x	0.8x	3.12x	4.47x	2.84x	2.52x	2.39x
Capitalization / Revenue	3.01x	2.73x	3.44x	4.25x	4.3x	4.01x	3.74x	3.49x
EV / Revenue	2.67x	2.43x	3.12x	3.95x	4.02x	3.89x	3.62x	3.37x
EV / EBITDA	10.3x	9.13x	11.4x	14.2x	14.2x	13.8x	12.7x	11.7x
EV / EBIT	17.3x	14.3x	16.5x	20.2x	20.1x	19.1x	17.5x	16x
EV / FCF	13.1x	21.7x	16.5x	23.1x	34.2x	26.8x	23.5x	21.3x
FCF Yield	7.61%	4.61%	6.06%	4.33%	2.92%	3.73%	4.25%	4.7%
Dividend per Share ²	0.93	1.2	1.54	1.68	1.75	1.938	2.104	2.278
Rate of return	3.48%	4.19%	3.88%	3.19%	3.18%	3.53%	3.83%	4.15%
EPS ²	1.042	1.327	1.729	1.884	2	2.177	2.377	2.588
Distribution rate	89.3%	90.4%	89.1%	89.2%	87.5%	89%	88.5%	88%
Net sales ¹	27,716	32,569	35,947	38,632	39,864	42,680	45,793	48,982
EBITDA ¹	7,183	8,649	9,850	10,728	11,267	12,071	13,048	14,048
EBIT ¹	4,282	5,520	6,809	7,554	7,997	8,698	9,472	10,283
Net income ¹	3,243	4,130	5,381	5,866	6,220	6,785	7,415	8,080
Net Debt ¹	-9,359	-10,070	-11,406	-11,495	-10,958	-5,196	-5,629	-6,187
Reference price ²	26.74	28.62	39.71	52.72	55.00	54.96	54.96	54.96
Nbr of stocks (in thousands)	3,114,926	3,111,719	3,113,070	3,114,746	3,114,746	3,114,746	-	-
Announcement Date	3/16/22 A	3/15/23 A	3/13/24 A	3/12/25 A	3/10/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FAST RETAILING CO., LTD.	49.96x	6.14x	25.59x	0.75%	156B
ROSS STORES, INC.	28.59x	2.71x	18.16x	0.81%	71.5B
KERING	43.44x	2.68x	10.52x	1.42%	34.84B
TAPESTRY, INC.	20.67x	3.73x	14.93x	1.13%	28.43B
HENNES & MAURITZ AB	21.32x	1.43x	8.11x	4.4%	27.49B
NEXT PLC	18.45x	2.55x	11.36x	1.94%	22.43B
BURLINGTON STORES, INC.	28.31x	1.65x	13.96x	-.--%	20.38B
LPP SA	13.79x	1.67x	7x	4.7%	9.52B
THE GAP, INC.	7.28x	0.37x	3.53x	3.53%	7.01B
Average	25.76x	2.55x	12.57x	2.08%	41.95B
Weighted average by Cap.	36.28x	3.97x	18.37x	1.3%