Valuation LVMH Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 21:15:31 25/09/2026 +03			5-day change	1st Jan Change
78.80 ^EUR	0.00%		-0.25%	-38.68%

09-25	LVMH : Gets a Buy rating from Bernstein	ZD
09-25	The Week's Best Reads: a Polyfractured America, France in Denial… and Yes, More AI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	366,252	340,700	366,368	317,588	319,356	195,686	-	-
Change	-	-6.98%	7.53%	-13.31%	0.56%	-38.72%	-	-
Enterprise Value (EV) ¹	375,859	368,547	397,039	348,731	346,923	217,238	213,601	209,862
Change	-	-1.95%	7.73%	-12.17%	-0.52%	-37.38%	-1.67%	-1.75%
P/E	30.4x	24.3x	24.2x	25.3x	29.5x	17.8x	16x	14.5x
PBR	7.77x	6.19x	6.01x	4.7x	4.76x	2.75x	2.54x	2.35x
PEG	-	1.4x	2.95x	-1.5x	-2.3x	8.87x	1.4x	1.4x
Capitalization / Revenue	5.7x	4.3x	4.25x	3.75x	3.95x	2.42x	2.31x	2.2x
EV / Revenue	5.85x	4.65x	4.61x	4.12x	4.29x	2.69x	2.53x	2.35x
EV / EBITDA	16.4x	13.5x	13.2x	12.7x	13.5x	8.9x	8.19x	7.56x
EV / EBIT	21.9x	17.5x	17.4x	17.8x	19.5x	12.4x	11.3x	10.4x
EV / FCF	27.8x	36.4x	49x	33.3x	30.6x	19.1x	16.9x	15.9x
FCF Yield	3.6%	2.74%	2.04%	3%	3.27%	5.22%	5.91%	6.28%
Dividend per Share ²	7	12	13	13	13	13.08	14	14.89
Rate of return	0.96%	1.76%	1.77%	2.05%	2.02%	3.29%	3.53%	3.75%
EPS ²	23.89	28.03	30.33	25.12	21.85	22.29	24.79	27.41
Distribution rate	29.3%	42.8%	42.9%	51.8%	59.5%	58.7%	56.5%	54.3%
Net sales ¹	64,215	79,184	86,153	84,683	80,807	80,735	84,566	89,143
EBITDA ¹	22,981	27,281	29,979	27,367	25,756	24,405	26,066	27,776
EBIT ¹	17,151	21,055	22,802	19,571	17,755	17,558	18,822	20,184
Net income ¹	12,036	14,084	15,174	12,550	10,878	11,194	12,410	13,689
Net Debt ¹	9,607	27,847	30,671	31,143	27,567	21,552	17,915	14,176
Reference price ²	727.00	679.90	733.60	635.50	645.00	396.85	396.85	396.85
Nbr of stocks (in thousands)	503,785	501,103	499,410	499,744	495,126	493,099	-	-
Announcement Date	1/27/22 A	1/26/23 A	1/25/24 A	1/28/25 A	1/27/26 A	-	-	-