Valuation Sartorius AG Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 12:00:35 24/09/2026 +03			5-day change	1st Jan Change
206.75 ^EUR	+0.61%		+5.44%	+8.01%

09-22	Sartorius AG : Deutsche Bank keeps its Buy rating	ZD
09-16	Sartorius Aktiengesellschaft and National Institute for Bioprocessing Research and Training Announce Partnership: Pioneering Dedicated Training Center for Intensified and Continuous Bioprocessing	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	37,429	24,078	20,462	13,392	15,142	15,841	-	-
Change	-	-35.67%	-15.02%	-34.55%	13.07%	4.61%	-	-
Enterprise Value (EV) ¹	39,161	26,454	25,394	17,138	18,884	19,416	19,110	18,711
Change	-	-32.45%	-4.01%	-32.51%	10.18%	2.82%	-1.57%	-2.09%
P/E	127x	37.2x	111x	176x	110x	66.3x	51.4x	43.3x
PBR	32.3x	13.9x	11x	5.37x	6.31x	5.88x	5.31x	4.9x
PEG	-	0x	-1.6x	-3x	1.3x	1x	1.8x	2.3x
Capitalization / Revenue	10.9x	5.77x	6.03x	3.96x	4.28x	4.26x	3.88x	3.54x
EV / Revenue	11.4x	6.34x	7.48x	5.07x	5.34x	5.22x	4.68x	4.18x
EV / EBITDA	33.3x	18.8x	26.4x	18.1x	18x	17.4x	15.2x	13.2x
EV / EBIT	43.4x	24.8x	50.4x	43.7x	34.8x	29x	24.2x	20.3x
EV / FCF	85.4x	125x	86.4x	30.3x	48.4x	47x	32.5x	25.5x
FCF Yield	1.17%	0.8%	1.16%	3.3%	2.07%	2.13%	3.08%	3.92%
Dividend per Share ²	1.26	1.44	0.74	0.74	0.74	0.8029	0.9766	1.129
Rate of return	0.21%	0.39%	0.22%	0.34%	0.3%	0.32%	0.39%	0.45%
EPS ²	4.67	9.92	3	1.22	2.25	3.814	4.925	5.838
Distribution rate	27%	14.5%	24.7%	60.7%	32.9%	21%	19.8%	19.3%
Net sales ¹	3,449	4,175	3,396	3,381	3,538	3,722	4,082	4,476
EBITDA ¹	1,175	1,410	962.7	945	1,052	1,114	1,258	1,413
EBIT ¹	903.2	1,065	503.9	392.6	542.6	670.1	791.1	921.8
Net income ¹	318.9	678.1	205.2	84	154.9	255.4	328.6	390.4
Net Debt ¹	1,733	2,375	4,932	3,746	3,741	3,575	3,270	2,870
Reference price ²	595.20	369.40	333.20	215.20	247.20	253.00	253.00	253.00
Nbr of stocks (in thousands)	68,416	68,416	68,416	69,038	69,038	69,038	-	-
Announcement Date	1/27/22 A	1/26/23 A	1/26/24 A	1/28/25 A	2/3/26 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.($)
SARTORIUS AG	66.33x	5.22x	17.43x	0.32%	18.05B
INNER MONGOLIA FURUI MEDICAL SCIENCE CO., LTD.	45.09x	-	-	1.79%	1.95B
ECKERT & ZIEGLER SE	15.1x	2.07x	7.02x	1.7%	881M
VAREX IMAGING CORPORATION	39.26x	-	-	-	778M
QUIDELORTHO CORPORATION	-2.51x	1.34x	6.23x	-	709M
SHANGHAI AOHUA PHOTOELECTRICITY ENDOSCOPE CO., LTD.	118.69x	-	-	0.99%	579M
908 DEVICES INC.	-11.13x	-	-	-	452M
CELLAVISION AB	28.81x	4.93x	16.8x	1.64%	404M
Average	37.45x	3.39x	11.87x	1.29%	2.98B
Weighted average by Cap.	58.92x	4.93x	16.57x	0.55%