Valuation TTW Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 09:04:20 16/10/2026 +03			5-day change	1st Jan Change
0.2580 ^EUR	+0.78%		+0.78%	+9.32%

08-27	TTW Public Company Limited Announces Cash Dividend for the Operating Period from January 1, 2026 to June 30, 2026, Payable on September 25, 2026	CI
08-13	TTW Public Company Limited Reports Earnings Results for the Second Quarter and Six Months 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	45,486	35,910	36,508	36,309	36,110	39,700	-	-
Change	-	-21.05%	1.67%	-0.55%	-0.55%	9.94%	-	-
Enterprise Value (EV)	45,486	35,910	37,794	37,216	37,957	39,700	39,700	39,700
Change	-	-21.05%	5.25%	-1.53%	1.99%	4.59%	0%	0%
P/E	14.6x	12.2x	12.5x	13x	11x	12.6x	12.4x	12.4x
PBR	3.21x	2.44x	2.4x	2.32x	2.17x	2.3x	2.19x	-
PEG	-	-2.38x	-9.25x	-3.16x	0.6x	-3.44x	9.8x	-
Capitalization / Revenue	7.83x	6.31x	6.47x	7.12x	6.89x	7.41x	7.27x	6.93x
EV / Revenue	0x	0x	0x	0x	0x	7.41x	7.27x	6.93x
EV / EBITDA	0x	0x	0x	0x	0x	9.29x	9.08x	9.24x
EV / EBIT	-	-	0x	0x	0x	10.2x	9.94x	-
EV / FCF	-	-	0x	0x	-0x	12.5x	15.2x	-
FCF Yield	-	-	9.74%	8.71%	-0.14%	8.03%	6.58%	-
Dividend per Share ²	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6
Rate of return	5.26%	6.67%	6.56%	6.59%	6.63%	6.03%	6.03%	6.03%
EPS ²	0.78	0.74	0.73	0.7	0.82	0.79	0.8	0.8
Distribution rate	76.9%	81.1%	82.2%	85.7%	73.2%	75.9%	75%	75%
Net sales ¹	5,806	5,691	5,644	5,098	5,238	5,356	5,461	5,731
EBITDA ¹	4,700	4,525	4,276	3,800	3,993	4,273	4,373	4,296
EBIT ¹	-	-	3,291	3,157	3,332	3,896	3,995	-
Net income ¹	3,104	2,967	2,932	2,791	3,266	3,123	3,177	3,319
Net Debt	-	-	1,285	907.1	1,847	-	-	-
Reference price ²	11.400	9.000	9.150	9.100	9.050	9.950	9.950	9.950
Nbr of stocks (in thousands)	3,990,000	3,990,000	3,990,000	3,990,000	3,990,000	3,990,000	-	-
Announcement Date	2/22/22 A	2/21/23 A	2/22/24 A	2/26/25 A	2/24/26 A	-	-	-

¹THB in Million²THB

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.($)
AMERICAN WATER WORKS COMPANY, INC.	21.86x	7.78x	13.64x	2.65%	26.44B
COMPANHIA DE SANEAMENTO BÁSICO DO ESTADO DE SÃO PAULO - SABESP	17.74x	6.11x	10.36x	2.79%	22.16B
UNITED UTILITIES GROUP PLC	15.42x	7.71x	12.89x	3.74%	14.6B
SEVERN TRENT PLC	20.48x	6.79x	13.66x	4.05%	12.87B
ESSENTIAL UTILITIES, INC.	18.36x	8.28x	14.53x	3.5%	11.43B
GUANGDONG INVESTMENT LIMITED	11.89x	3.25x	6.18x	5.46%	7.49B
COMPANHIA DE SANEAMENTO DE MINAS GERAIS	18.6x	3.86x	9.91x	3.01%	4.66B
EMIRATES CENTRAL COOLING SYSTEMS CORPORATION	14.47x	5.13x	10.71x	5.78%	4.17B
AMERICAN STATES WATER COMPANY	22.32x	-	-	2.53%	3.28B
Average	17.91x	6.11x	11.49x	3.72%	11.9B
Weighted average by Cap.	18.48x	6.74x	12.11x	3.42%