Valuation SIPEF Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:01:09 02/10/2026 +03			5-day change	1st Jan Change
105.60 ^EUR	-1.86%		-2.04%	+31.67%

09-08	Alerts on Sipef buying Tiabam repeat earlier story	RE
08-28	Ackermans & van Haaren leads in Brussels after raising targets

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	1,255	-	-
Change	-	-2.91%	-6.93%	0.38%	62.41%	26.39%	-	-
Enterprise Value (EV) ¹	723.4	662.4	638	629.6	904.8	1,152	1,126	1,063
Change	-	-8.44%	-3.68%	-1.31%	43.71%	27.28%	-2.23%	-5.63%
P/E	7.2x	6.08x	8.39x	9.3x	7.93x	9.97x	10.2x	9.9x
PBR	0.93x	0.8x	0.71x	-	0.99x	-	-	-
PEG	-	0.4x	-0.3x	-0.98x	0.1x	19.97x	-5.36x	3.67x
Capitalization / Revenue	1.62x	1.24x	1.37x	1.38x	1.74x	2.04x	2.12x	2.13x
EV / Revenue	1.74x	1.26x	1.44x	1.42x	1.59x	1.87x	1.9x	1.8x
EV / EBITDA	4.1x	2.93x	3.97x	3.94x	3.74x	4.51x	4.76x	4.41x
EV / EBIT	5.66x	3.71x	5.91x	6.05x	4.82x	5.9x	5.87x	5.4x
EV / FCF	7.89x	7.7x	40.8x	-	6.81x	13.1x	11x	9.62x
FCF Yield	12.7%	13%	2.45%	-	14.7%	7.64%	9.05%	10.4%
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%	3.79%	3.75%	3.81%
EPS ²	8.99	10.36	6.98	6.32	12.02	12.08	11.85	12.17
Distribution rate	25.3%	30.9%	30.8%	33.1%	42.5%	37.8%	38.1%	37.7%
Net sales ¹	416.1	527.5	443.9	443.8	570.4	616	592	589
EBITDA ¹	176.4	226.3	160.7	160	242	255.6	236.4	241.2
EBIT ¹	127.8	178.3	108	104.1	187.7	195.2	191.7	196.9
Net income ¹	93.75	108.2	72.74	65.84	125.4	129.9	118.7	121.8
Net Debt ¹	49.19	7.765	28.77	18.09	-88.36	-103.7	-129.4	-192.8
Reference price ²	64.71	62.95	58.58	58.81	95.34	120.43	120.43	120.43
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NESTLÉ S.A.	19.66x	2.7x	13.49x	4.2%	232B
MONDELEZ INTERNATIONAL, INC.	18.1x	2.36x	14.09x	3.54%	74.27B
DANONE	15.92x	1.67x	9.48x	3.97%	42.8B
ARCHER-DANIELS-MIDLAND COMPANY	14.9x	0.53x	9.56x	2.59%	38.77B
THE HERSHEY COMPANY	19.39x	2.97x	12.07x	3.6%	32.19B
AJINOMOTO CO., INC.	35.68x	3.08x	17.97x	1.04%	31.54B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.03x	5.24x	16.69x	3.35%	28.38B
KRAFT HEINZ	-7.82x	1.76x	8.76x	7.23%	26.31B
Average	17.61x	2.54x	12.77x	3.69%	63.28B
Weighted average by Cap.	18.60x	2.53x	13.06x	3.83%