Valuation SIPEF Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:04:42 06/08/2026 +03			5-day change	1st Jan Change
89.80 ^EUR	+1.13%		-1.43%	+11.97%

06-11	Sipef NV announces Annual dividend, payable on July 01, 2026	CI
04-23	Sipef Q1 palm oil production up by 7.3% y/y	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	674.2	654.6	609.2	611.5	993.2	1,094	-	-
Change	-	-2.91%	-6.93%	0.38%	62.41%	10.18%	-	-
Enterprise Value (EV) ¹	723.4	662.4	638	629.6	904.8	979.9	941.7	880.5
Change	-	-8.44%	-3.68%	-1.31%	43.71%	8.3%	-3.89%	-6.5%
P/E	7.2x	6.08x	8.39x	9.3x	7.93x	8.65x	9.44x	9.31x
PBR	0.93x	0.8x	0.71x	-	0.99x	1.01x	0.95x	0.9x
PEG	-	0.4x	-0.3x	-0.98x	0.1x	9.45x	-1.13x	6.47x
Capitalization / Revenue	1.62x	1.24x	1.37x	1.38x	1.74x	1.88x	1.89x	1.9x
EV / Revenue	1.74x	1.26x	1.44x	1.42x	1.59x	1.68x	1.63x	1.53x
EV / EBITDA	4.1x	2.93x	3.97x	3.94x	3.74x	4x	4.07x	3.76x
EV / EBIT	5.66x	3.71x	5.91x	6.05x	4.82x	5.17x	5.4x	5x
EV / FCF	7.89x	7.7x	40.8x	-	6.81x	11.1x	9.24x	7.97x
FCF Yield	12.7%	13%	2.45%	-	14.7%	8.98%	10.8%	12.5%
Dividend per Share ²	2.273	3.202	2.152	2.089	5.103	4.565	4.52	4.585
Rate of return	3.51%	5.09%	3.67%	3.55%	5.35%	4.35%	4.31%	4.37%
EPS ²	8.99	10.36	6.98	6.32	12.02	12.13	11.12	11.28
Distribution rate	25.3%	30.9%	30.8%	33.1%	42.5%	37.6%	40.6%	40.6%
Net sales ¹	416.1	527.5	443.9	443.8	570.4	583.5	579.2	575.2
EBITDA ¹	176.4	226.3	160.7	160	242	245.2	231.2	234
EBIT ¹	127.8	178.3	108	104.1	187.7	189.6	174.4	176
Net income ¹	93.75	108.2	72.74	65.84	125.4	126.5	116	117.6
Net Debt ¹	49.19	7.765	28.77	18.09	-88.36	-114.4	-152.6	-213.8
Reference price ²	64.71	62.95	58.58	58.81	95.34	104.98	104.98	104.98
Nbr of stocks (in thousands)	10,419	10,399	10,399	10,399	10,417	10,424	-	-
Announcement Date	2/17/22 A	2/16/23 A	2/15/24 A	2/13/25 A	2/12/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SIME DARBY PLANTATION	19.08x	2.31x	10.5x	2.71%	11.51B
IOI CORPORATION	19.33x	2.59x	14.44x	2.53%	6.99B
AAK AB	14.65x	1.21x	9.75x	2.89%	5.56B
FIRST RESOURCES LIMITED	10.9x	2.82x	6.87x	5.21%	4.34B
BUMITAMA AGRI LTD.	12.35x	1.8x	6.14x	6.13%	2.37B
PT TRIPUTRA AGRO PERSADA TBK	8.54x	2.79x	7.1x	10.31%	2.04B
JOHOR PLANTATIONS GROUP	15.72x	3.31x	10.09x	3.38%	1.28B
Average	14.37x	2.41x	9.27x	4.74%	4.87B
Weighted average by Cap.	16.14x	2.28x	10.20x	3.74%