Valuation Prologue Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 09:01:34 24/09/2026 +03			5-day change	1st Jan Change
0.2650 ^EUR	+1.53%		-5.02%	+10.88%

08-31	Prologue to carry out its reverse stock split in September
08-11	Prologue confirms the steadiness of its organic growth

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	30.57	20.24	18.57	18.32	23.18	26.57	-	-
Change	-	-33.8%	-8.27%	-1.35%	26.58%	14.62%	-	-
Enterprise Value (EV) ¹	43.04	27.54	21.73	17.73	10.39	10.89	8.114	5.204
Change	-	-36.02%	-21.09%	-18.41%	-41.42%	4.89%	-25.52%	-35.87%
P/E	-12.3x	15.9x	-2.04x	7.14x	2.81x	9.67x	9.67x	9.67x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0x	0x	-0x	0x	-0.1x	-	-
Capitalization / Revenue	0.32x	0.19x	0.17x	0.16x	0.36x	0.54x	0.52x	0.51x
EV / Revenue	0.46x	0.25x	0.19x	0.16x	0.16x	0.22x	0.16x	0.1x
EV / EBITDA	4.95x	7.21x	3.17x	2.59x	51.9x	2.47x	1.76x	1.1x
EV / EBIT	-44x	14.6x	-13.6x	3.77x	-4.25x	2.98x	2.12x	1.34x
EV / FCF	7.95x	-29.5x	5.73x	5.32x	-0.83x	3.72x	2.87x	1.76x
FCF Yield	12.6%	-3.4%	17.5%	18.8%	-121%	26.9%	34.9%	56.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.028	0.014	-0.11	0.028	0.09	0.03	0.03	0.03
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	94.28	108.4	111.7	111.3	65	49.56	50.86	52.06
EBITDA ¹	8.69	3.817	6.86	6.843	0.2	4.41	4.61	4.72
EBIT ¹	-0.979	1.886	-1.598	4.697	-2.441	3.66	3.82	3.89
Net income ¹	-2.637	0.621	-10.2	1.977	9.825	2.88	3.05	3.14
Net Debt ¹	12.47	7.3	3.166	-0.585	-12.8	-15.68	-18.46	-21.37
Reference price ²	0.3450	0.2220	0.2240	0.2000	0.2530	0.2900	0.2900	0.2900
Nbr of stocks (in thousands)	88,622	91,167	82,884	91,578	91,634	91,634	-	-
Announcement Date	4/30/22 A	4/30/23 A	4/30/24 A	5/13/25 A	4/29/26 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.($)
MICROSOFT CORPORATION	25.41x	9.39x	15.34x	0.79%	3,717B
PALANTIR TECHNOLOGIES INC.	125.55x	54.82x	88.98x	-.--%	461B
DATADOG, INC.	449.29x	19.2x	75.87x	-.--%	90.3B
CADENCE DESIGN SYSTEMS, INC.	64.32x	13.58x	28.62x	-.--%	85.12B
SYNOPSYS, INC.	103.99x	8.84x	22.4x	-.--%	79.16B
SEA LIMITED	34.84x	1.69x	13.53x	-.--%	63.26B
ATLASSIAN CORPORATION	197.16x	6.29x	24.33x	-.--%	49.38B
TWILIO INC.	33.83x	7.07x	33.94x	-.--%	44.64B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	111.98x	4.42x	21.49x	-.--%	38.58B
Average	127.37x	13.92x	36.05x	0.09%	514.28B
Weighted average by Cap.	48.48x	13.97x	24.52x	0.64%