Valuation Net-Digital AG Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 16:25:02 04/09/2026 +03			5-day change	1st Jan Change
18.60 ^EUR	-3.12%		+12.05%	+8.14%

03-23	Net Digital AG says co. publishes 2026 forecast with continued growth in revenue and earnings	RE
03-23	Net Digital AG Provides Earnings Guidance for Financial Year 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2024	2025	2026	2027
Market Cap ¹	-	37.45	39.8	39.8	-
Change	-	-	6.29%	0%	-
Enterprise Value (EV) ¹	-	37.45	39.2	39.8	39.8
Change	-	-	4.68%	1.53%	0%
P/E	-	-	28.8x	18.2x	12.5x
PBR	-	-	20.7x	-	-
PEG	-	-	-	0.3x	0.3x
Capitalization / Revenue	-	3.42x	1.4x	1.08x	0.87x
EV / Revenue	-	3.42x	1.38x	1.08x	0.87x
EV / EBITDA	-	-	13.8x	9.41x	6.77x
EV / EBIT	-	-	18.8x	12.1x	8.28x
EV / FCF	-	-	253x	17.2x	11.6x
FCF Yield	-	-	0.4%	5.83%	8.59%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-	-	0.645	1.02	1.49
Distribution rate	-	-	-	-	-
Net sales ¹	10.7	10.96	28.5	36.97	45.77
EBITDA ¹	-	-	2.85	4.23	5.88
EBIT ¹	-	-	2.085	3.295	4.805
Net income ¹	-0.3974	-1.984	1.395	2.17	3.195
Net Debt ¹	-	-	-0.6	-	-
Reference price ²	4.64	17.50	18.60	18.60	18.60
Nbr of stocks (in thousands)	-	2,140	2,140	2,140	-
Announcement Date	6/28/23 A	7/1/25 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.($)
MICROSOFT CORPORATION	25.38x	9.37x	15.27x	0.78%	3,711B
PALANTIR TECHNOLOGIES INC.	115.09x	49.69x	80.66x	-.--%	419B
CADENCE DESIGN SYSTEMS, INC.	60.91x	12.87x	27.14x	-.--%	80.61B
DATADOG, INC.	377.46x	16.1x	63.63x	-.--%	76.46B
SYNOPSYS, INC.	99.15x	8.46x	21.44x	-.--%	75.47B
SEA LIMITED	37.81x	1.89x	15.09x	-.--%	68.65B
ATLASSIAN CORPORATION	191.6x	6.11x	23.61x	-.--%	47.99B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	112.02x	4.6x	22.35x	-.--%	40.14B
TWILIO INC.	27.12x	5.59x	26.85x	-.--%	35.78B
Average	116.28x	12.74x	32.89x	0.09%	506.06B
Weighted average by Cap.	44.11x	13.02x	22.65x	0.64%