Valuation UCB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 11:21:11 13/08/2026 +03			5-day change	1st Jan Change
218.20 ^EUR	-2.06%		-2.55%	-7.15%

08-11	Berenberg Adjusts UCB Forecasts After H1 Beat; Buy Reaffirmed	MT
08-11	UCB barely moves despite positive calls from ING and Berenberg

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	18,947	13,973	14,969	36,464	45,333	41,774	-	-
Change	-	-26.25%	7.12%	143.6%	24.32%	-7.85%	-	-
Enterprise Value (EV) ¹	19,807	15,973	17,146	37,918	45,326	42,257	39,976	37,393
Change	-	-19.36%	7.34%	121.15%	19.54%	-6.77%	-5.4%	-6.46%
P/E	17.9x	33.4x	44.8x	34.3x	29.1x	21.9x	18x	14.8x
PBR	2.32x	1.58x	1.67x	3.64x	4.18x	3.46x	3.02x	2.5x
PEG	-	-0.6x	-2.2x	0x	0.6x	1x	0.8x	0.7x
Capitalization / Revenue	3.28x	2.53x	2.85x	5.93x	5.86x	4.81x	4.31x	3.87x
EV / Revenue	3.43x	2.9x	3.26x	6.16x	5.86x	4.86x	4.13x	3.47x
EV / EBITDA	12.1x	12.7x	12.7x	25.7x	17.2x	13.9x	11x	8.72x
EV / EBIT	15x	23.7x	26.1x	45.4x	22.6x	17.3x	13.3x	10.2x
EV / FCF	15.6x	18.4x	38.5x	41.2x	24.6x	22.1x	15.1x	12x
FCF Yield	6.42%	5.43%	2.6%	2.43%	4.06%	4.52%	6.61%	8.34%
Dividend per Share ²	1.3	1.33	1.36	1.39	1.45	1.457	1.502	1.534
Rate of return	1.3%	1.81%	1.72%	0.72%	0.61%	0.66%	0.69%	0.7%
EPS ²	5.6	2.2	1.76	5.61	8.2	9.986	12.14	14.79
Distribution rate	23.2%	60.5%	77.3%	24.8%	17.7%	14.6%	12.4%	10.4%
Net sales ¹	5,777	5,517	5,252	6,152	7,741	8,688	9,690	10,785
EBITDA ¹	1,641	1,260	1,349	1,476	2,636	3,038	3,648	4,291
EBIT ¹	1,318	675	657	836	2,009	2,444	3,001	3,675
Net income ¹	1,058	418	343	1,065	1,558	1,925	2,327	2,827
Net Debt ¹	860	2,000	2,177	1,454	-7	482.4	-1,799	-4,381
Reference price ²	100.35	73.56	78.90	192.20	238.60	219.10	219.10	219.10
Nbr of stocks (in thousands)	188,812	189,959	189,721	189,720	189,996	190,663	-	-
Announcement Date	2/24/22 A	2/22/23 A	2/28/24 A	2/27/25 A	2/24/26 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.($)
REGENERON PHARMACEUTICALS, INC.	18.85x	4.31x	10.14x	0.49%	79.68B
SAMSUNG BIOLOGICS CO.,LTD.	37.72x	12.9x	24.55x	-.--%	50.61B
UCB	22.25x	4.9x	14.19x	0.66%	48.81B
CSL LIMITED	-52.46x	3.62x	10.7x	2.92%	46.91B
BIOGEN INC.	37.11x	3.43x	13.06x	-.--%	30.86B
MODERNA, INC.	-7.42x	10.34x	-6.67x	-.--%	25.42B
INCYTE CORPORATION	53.2x	3.4x	26.38x	-.--%	24.48B
INNOVENT BIOLOGICS, INC.	71.17x	6.84x	45.7x	-.--%	21.2B
BRIDGEBIO PHARMA, INC.	-30.52x	17.51x	-46.68x	-.--%	16.39B
Average	16.65x	7.47x	10.15x	0.45%	38.26B
Weighted average by Cap.	15.40x	6.65x	12.57x	0.6%