Valuation Strabag SE Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 16:11:11 25/08/2026 +03			5-day change	1st Jan Change
87.40 ^EUR	+1.63%		+5.03%	+8.54%

08-24	Weekly earnings calendar: Nvidia steals the show
08-06	EU Commission OKs Aberdeen Unit, Strabag's Joint Control of Hungary's MAK	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,760	4,012	4,248	4,670	9,351	9,882	-	-
Change	-	6.68%	5.88%	9.94%	100.24%	5.68%	-	-
Enterprise Value (EV) ¹	1,724	2,084	1,604	1,765	5,833	7,180	6,951	6,782
Change	-	20.88%	-23.01%	10%	230.5%	23.1%	-3.18%	-2.43%
P/E	6.42x	8.5x	6.57x	5.37x	10.2x	12.2x	11.6x	11.2x
PBR	0.93x	1x	0.94x	0.89x	1.65x	1.61x	1.49x	1.37x
PEG	-	-0.4x	0.2x	0.3x	1.27x	-1x	2.11x	3.24x
Capitalization / Revenue	0.25x	0.24x	0.24x	0.27x	0.5x	0.49x	0.46x	0.45x
EV / Revenue	0.11x	0.12x	0.09x	0.1x	0.31x	0.35x	0.33x	0.31x
EV / EBITDA	1.19x	1.66x	1.13x	1.07x	3.1x	3.98x	3.6x	3.37x
EV / EBIT	1.92x	2.95x	1.82x	1.66x	4.68x	6.27x	5.62x	5.24x
EV / FCF	2.26x	11.4x	-	2.38x	5.13x	13x	11.4x	10.6x
FCF Yield	44.3%	8.75%	-	42.1%	19.5%	7.71%	8.78%	9.41%
Dividend per Share ²	2	2	2.2	2.5	2.9	2.9	3	3.15
Rate of return	5.46%	5.12%	5.31%	6.33%	3.58%	3.39%	3.5%	3.68%
EPS ²	5.71	4.6	6.3	7.35	7.94	6.995	7.38	7.635
Distribution rate	35%	43.5%	34.9%	34%	36.5%	41.5%	40.7%	41.3%
Net sales ¹	15,299	17,026	17,667	17,422	18,714	20,342	21,300	22,203
EBITDA ¹	1,446	1,257	1,418	1,644	1,883	1,804	1,930	2,015
EBIT ¹	896.1	706.4	880.2	1,062	1,247	1,146	1,237	1,293
Net income ¹	585.7	472.5	630.5	823	916.3	807.5	851.8	881.5
Net Debt ¹	-2,036	-1,928	-2,643	-2,905	-3,518	-2,702	-2,930	-3,100
Reference price ²	36.65	39.10	41.40	39.50	81.00	85.60	85.60	85.60
Nbr of stocks (in thousands)	102,600	102,600	102,600	118,222	115,443	115,443	-	-
Announcement Date	4/29/22 A	4/27/23 A	4/23/24 A	4/18/25 A	4/28/26 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.($)
QUANTA SERVICES, INC.	53.84x	2.46x	23.54x	0.07%	92.73B
VINCI	13.06x	1.11x	6.06x	4.48%	76.72B
LARSEN & TOUBRO LIMITED	27.35x	2.09x	20.53x	1.11%	58.69B
COMFORT SYSTEMS USA, INC.	33.14x	4.16x	22.59x	0.2%	56.56B
FERROVIAL N.V.	55.47x	4.42x	28.15x	1.57%	45.27B
HOCHTIEF AG	29.56x	0.73x	12.05x	2.1%	37.33B
EMCOR GROUP, INC.	23.35x	1.59x	14.7x	0.2%	33.74B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.45x	0.5x	7.9x	2.41%	33.85B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.5x	0.3x	5.98x	6.26%	27.17B
Average	29.41x	1.93x	15.72x	2.04%	51.34B
Weighted average by Cap.	32.09x	2.12x	16.84x	1.81%