Valuation Ipsen Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:05:59 26/06/2026 +03			5-day change	1st Jan Change
160.60 ^EUR	-1.29%		+4.76%	+35.30%

06-23	THX Pharma appoints Sophie Jacq Lapointe to its board of directors
06-12	Could This Finally Be the One?

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,621	8,279	8,912	9,155	9,770	13,333	-	-
Change	-	25.05%	7.65%	2.72%	6.72%	36.47%	-	-
Enterprise Value (EV) ¹	6,758	7,894	8,860	9,020	9,225	11,971	10,961	10,181
Change	-	16.81%	12.22%	1.81%	2.28%	29.76%	-8.44%	-7.12%
P/E	10.4x	12.9x	14x	26.7x	22.4x	15x	14.7x	14.6x
PBR	2.42x	-	2.36x	2.22x	2.3x	2.67x	2.2x	1.9x
PEG	-	20.02x	-13.67x	-0.6x	0.8x	0x	5.98x	23.02x
Capitalization / Revenue	2.31x	2.74x	2.85x	2.69x	2.49x	3.13x	2.98x	2.86x
EV / Revenue	2.36x	2.61x	2.83x	2.65x	2.35x	2.81x	2.45x	2.19x
EV / EBITDA	5.8x	5.86x	10.1x	7.52x	6.67x	7.23x	6.5x	6.12x
EV / EBIT	6.68x	7.08x	8.85x	8.13x	7.13x	8.45x	7.52x	6.97x
EV / FCF	8.31x	9.02x	12.5x	11.6x	8.93x	11.1x	9.58x	8.73x
FCF Yield	12%	11.1%	8.02%	8.59%	11.2%	9.04%	10.4%	11.5%
Dividend per Share ²	1.2	1.2	1.2	1.4	1.4	1.431	1.484	1.582
Rate of return	1.49%	1.19%	1.11%	1.26%	1.18%	0.88%	0.91%	0.97%
EPS ²	7.76	7.81	7.73	4.15	5.32	10.81	11.07	11.15
Distribution rate	15.5%	15.4%	15.5%	33.7%	26.3%	13.2%	13.4%	14.2%
Net sales ¹	2,869	3,025	3,128	3,401	3,929	4,254	4,469	4,657
EBITDA ¹	1,166	1,348	881.4	1,200	1,383	1,656	1,685	1,664
EBIT ¹	1,011	1,115	1,001	1,109	1,294	1,417	1,457	1,460
Net income ¹	646.6	647.5	647.2	347.3	444.5	923.1	937.8	939.9
Net Debt ¹	137.8	-384.7	-52.9	-134.9	-544.5	-1,362	-2,372	-3,152
Reference price ²	80.50	100.50	107.90	110.70	119.00	162.40	162.40	162.40
Nbr of stocks (in thousands)	82,243	82,380	82,599	82,700	82,100	82,100	-	-
Announcement Date	2/11/22 A	2/9/23 A	2/8/24 A	2/13/25 A	2/12/26 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.($)
ELI LILLY AND COMPANY	35.2x	12.84x	26.1x	0.57%	1,077B
JOHNSON & JOHNSON	27.22x	6.26x	17.02x	2.1%	613B
ABBVIE INC.	32.17x	7.47x	15.29x	2.73%	448B
ROCHE HOLDING AG	17.9x	4.45x	10.94x	2.98%	332B
ASTRAZENECA PLC	23.72x	4.94x	14x	1.76%	293B
NOVARTIS AG	21.69x	5.59x	13.51x	2.83%	286B
NOVO NORDISK A/S	14.19x	5.21x	10.72x	3.54%	215B
AMGEN INC.	23.3x	6.21x	10.84x	2.81%	193B
GILEAD SCIENCES, INC.	-45.82x	5.53x	30.47x	2.54%	159B
Average	16.62x	6.50x	16.54x	2.43%	401.79B
Weighted average by Cap.	24.44x	7.95x	18.32x	1.97%