Valuation Stef Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 09:02:28 10/09/2026 +03			5-day change	1st Jan Change
126.20 ^EUR	-1.71%		+2.94%	-3.72%

09-04	French and Benelux stocks-Factors to watch	RE
09-03	STEF SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,262	1,122	1,419	1,611	1,648	1,642	-	-
Change	-	-11.11%	26.43%	13.56%	2.25%	-0.34%	-	-
Enterprise Value (EV) ¹	2,207	2,195	2,464	2,952	3,181	3,141	3,096	3,053
Change	-	-0.56%	12.27%	19.78%	7.76%	-1.26%	-1.42%	-1.39%
P/E	11.6x	7.82x	7.53x	10.5x	19.7x	11.3x	9.42x	8.79x
PBR	1.38x	1.08x	1.31x	1.35x	1.27x	1.15x	1.06x	0.99x
PEG	-	0.2x	0.2x	-0.6x	-0.4x	0.2x	0.5x	1.23x
Capitalization / Revenue	0.36x	0.26x	0.32x	0.34x	0.32x	0.3x	0.29x	0.28x
EV / Revenue	0.63x	0.51x	0.55x	0.61x	0.62x	0.58x	0.55x	0.53x
EV / EBITDA	6.16x	5.29x	5.77x	6.09x	7.31x	6.02x	5.51x	5.2x
EV / EBIT	14.3x	10.8x	9.74x	12.9x	18.4x	12.9x	11.6x	11.1x
EV / FCF	10.6x	42.8x	22x	-58.9x	-47.7x	27.6x	21.1x	17.6x
FCF Yield	9.46%	2.33%	4.54%	-1.7%	-2.1%	3.63%	4.75%	5.69%
Dividend per Share ²	3	4	5.1	4.15	2.7	4.367	5.273	5.66
Rate of return	2.94%	4.42%	4.47%	3.16%	2.05%	3.36%	4.06%	4.36%
EPS ²	8.78	11.58	15.16	12.46	6.66	11.49	13.78	14.77
Distribution rate	34.2%	34.5%	33.6%	33.3%	40.5%	38%	38.3%	38.3%
Net sales ¹	3,507	4,264	4,442	4,801	5,120	5,458	5,631	5,801
EBITDA ¹	358.1	414.8	426.8	484.3	435.2	521.9	561.5	587.2
EBIT ¹	153.9	203.5	253	228.4	173	244.2	266.6	275.3
Net income ¹	110	146.4	191.6	157.2	84.3	139.8	169.6	185.4
Net Debt ¹	944.8	1,073	1,046	1,340	1,533	1,499	1,454	1,411
Reference price ²	102.00	90.60	114.20	131.20	131.40	129.80	129.80	129.80
Nbr of stocks (in thousands)	12,377	12,387	12,424	12,281	12,538	12,649	-	-
Announcement Date	3/10/22 A	3/9/23 A	3/7/24 A	3/13/25 A	3/12/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
OLD DOMINION FREIGHT LINE, INC.	31.33x	6.29x	18.8x	0.63%	37.73B
JB HUNT TRANSPORT SERVICES	34.22x	1.93x	14.6x	0.68%	25.15B
FEDEX FREIGHT HOLDING COMPANY, INC.	24.49x	2.33x	12.65x	-	18.66B
TFI INTERNATIONAL INC.	24.66x	1.55x	10.27x	1.46%	10.85B
SAIA, INC.	30.4x	2.54x	13.79x	-.--%	9.22B
LANDSTAR SYSTEM, INC.	29.26x	1.02x	18.3x	1.24%	5.89B
NIKKON HOLDINGS CO.,LTD.	33.75x	2.59x	17.11x	2.2%	4.1B
RXO, INC.	-82.25x	0.54x	27.21x	-.--%	3.31B
WERNER ENTERPRISES, INC.	46.32x	0.86x	7.22x	1.47%	2.33B
Average	19.13x	2.18x	15.55x	0.96%	13.03B
Weighted average by Cap.	27.25x	3.33x	15.66x	0.77%