Valuation Mercialys Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:02:14 07/10/2026 +03			5-day change	1st Jan Change
9.480 ^EUR	+2.16%		-2.47%	-11.73%

10-05	Switzerland: has greediness become a risk?
09-24	Mercialys Appoints Jérôme Engelbrecht as Group CFO, Effective September 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	800.5	910.4	926.6	941.4	1,031	879.8	-	-
Change	-	13.73%	1.78%	1.6%	9.48%	-14.63%	-	-
Enterprise Value (EV) ¹	1,931	1,953	1,990	1,944	2,185	2,087	2,143	2,174
Change	-	1.14%	1.92%	-2.3%	12.39%	-4.5%	2.69%	1.43%
P/E	9.12x	21.2x	17.4x	17.4x	30.7x	10.8x	8.49x	8.43x
PBR	0.47x	0.53x	0.61x	0.62x	0.65x	0.56x	0.56x	0.55x
PEG	-	-0.4x	0.7x	9.92x	-0.8x	0x	0.3x	11.39x
Capitalization / Revenue	4.65x	5.25x	5.21x	5.24x	5.71x	4.68x	4.52x	4.39x
EV / Revenue	11.2x	11.3x	11.2x	10.8x	12.1x	11.1x	11x	10.8x
EV / EBITDA	13.3x	13.5x	13.3x	13.2x	14.7x	13.4x	13.3x	13x
EV / EBIT	18.7x	18.4x	23.2x	19x	27.7x	15.5x	15.6x	15.5x
EV / FCF	12.8x	9.34x	17.8x	14.6x	72.9x	15.5x	16x	13.7x
FCF Yield	7.79%	10.7%	5.61%	6.83%	1.37%	6.47%	6.25%	7.31%
Dividend per Share ²	0.92	0.96	0.99	1	1.002	1.021	1.043	1.067
Rate of return	10.7%	9.83%	9.95%	9.89%	9.08%	10.8%	11.1%	11.3%
EPS ²	0.94	0.46	0.57	0.58	0.36	0.8771	1.111	1.119
Distribution rate	97.9%	209%	174%	172%	278%	116%	93.9%	95.3%
Net sales ¹	172.2	173.3	178	179.5	180.6	188.2	194.7	200.5
EBITDA ¹	144.7	144.2	149.4	147.2	148.9	155.2	161.3	167.4
EBIT ¹	103.5	106.2	85.82	102.1	78.78	134.4	137.7	140.3
Net income ¹	62.18	43.09	53.37	53.76	33.96	98.02	117.2	125.3
Net Debt ¹	1,130	1,042	1,064	1,003	1,155	1,207	1,263	1,294
Reference price ²	8.570	9.770	9.945	10.110	11.040	9.430	9.430	9.430
Nbr of stocks (in thousands)	93,406	93,180	93,168	93,115	93,351	93,302	-	-
Announcement Date	2/14/22 A	2/14/23 A	2/14/24 A	2/12/25 A	2/17/26 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.($)
PROLOGIS, INC.	38.33x	18.27x	23.19x	3.33%	122B
SIMON PROPERTY GROUP, INC.	30.72x	13.89x	17.67x	4.46%	65.27B
REALTY INCOME CORPORATION	35.88x	14.49x	14.96x	6.02%	51.17B
GOODMAN GROUP	17.9x	15.13x	17.23x	1.15%	37.3B
SEGRO PLC	16.16x	25.1x	27.49x	3.55%	16.54B
KIMCO REALTY CORPORATION	25.87x	10.45x	14.4x	4.85%	14.85B
UNIBAIL-RODAMCO-WESTFIELD SE	8.19x	11.87x	14.55x	6.1%	14.73B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.03x	16.09x	23.38x	5.35%	14.01B
REGENCY CENTERS CORPORATION	28.7x	11.04x	16.11x	4.25%	13.05B
Average	24.42x	15.15x	18.78x	4.34%	38.8B
Weighted average by Cap.	30.34x	15.92x	19.52x	4.01%