Valuation Vallourec Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 19:30:08 19/06/2026 +03			5-day change	1st Jan Change
22.40 ^EUR	+0.90%		-5.68%	+41.95%

06-16	Precious metals' sudden and brutal sell-off
06-16	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,015	2,807	3,222	3,788	3,677	5,160	-	-
Change	-	39.32%	14.8%	17.56%	-2.92%	40.34%	-	-
Enterprise Value (EV) ¹	2,973	3,937	3,792	3,767	3,638	5,033	4,943	4,822
Change	-	32.43%	-3.68%	-0.67%	-3.41%	38.35%	-1.79%	-2.46%
P/E	29.3x	-7.67x	6.78x	8.88x	11x	13.4x	10.3x	9.52x
PBR	0.6x	1.71x	1.49x	1.51x	1.59x	2.32x	1.99x	1.88x
PEG	-	0x	-0x	-0.8x	-0.5x	0.7x	0.3x	1.19x
Capitalization / Revenue	0.59x	0.57x	0.63x	0.94x	0.97x	1.3x	1.19x	1.15x
EV / Revenue	0.86x	0.81x	0.74x	0.93x	0.96x	1.27x	1.14x	1.08x
EV / EBITDA	6.04x	5.51x	3.17x	4.53x	4.44x	5.9x	4.86x	4.56x
EV / EBIT	7.95x	8.07x	3.82x	6.23x	5.84x	7.84x	6.12x	5.68x
EV / FCF	-10.5x	-	7.61x	11.7x	9.47x	14.1x	10.5x	8.5x
FCF Yield	-9.55%	-	13.1%	8.52%	10.6%	7.11%	9.54%	11.8%
Dividend per Share ²	-	-	-	1.5	1.75	1.476	1.626	1.754
Rate of return	-	-	-	9.14%	11.2%	6.57%	7.23%	7.8%
EPS ²	0.3	-1.6	2.07	1.85	1.42	1.674	2.188	2.362
Distribution rate	-	-	-	81.1%	123%	88.2%	74.3%	74.2%
Net sales ¹	3,442	4,883	5,114	4,034	3,809	3,961	4,349	4,482
EBITDA ¹	492	715	1,196	832	819	853.2	1,017	1,057
EBIT ¹	374	488	993	605	623	641.9	807.5	848.4
Net income ¹	40	-366	496	452	355	421.9	557.5	603.1
Net Debt ¹	958	1,130	570	-21	-39	-126.9	-216.9	-338.5
Reference price ²	8.80	12.27	14.02	16.42	15.69	22.48	22.48	22.48
Nbr of stocks (in thousands)	228,927	228,741	229,728	230,677	234,359	229,554	-	-
Announcement Date	2/24/22 A	3/2/23 A	3/1/24 A	2/27/25 A	2/27/26 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.($)
SLB N.V.	18.39x	2.17x	9.77x	2.45%	71.9B
BAKER HUGHES COMPANY	21.65x	2.09x	11.83x	1.6%	57.95B
HALLIBURTON COMPANY	14.93x	1.52x	8.28x	1.96%	29.18B
TECHNIPFMC PLC	22.22x	2.36x	11.73x	0.31%	25.98B
SAIPEM SPA	19.97x	0.54x	4.3x	3.58%	9.99B
KODIAK GAS SERVICES, INC.	33.86x	6.34x	11.45x	2.9%	6.87B
NOV INC.	23.48x	0.8x	7.61x	1.89%	6.7B
WEATHERFORD INTERNATIONAL PLC	15.59x	1.44x	6.78x	1.19%	6.59B
ARCHROCK, INC.	19.93x	5.64x	9.8x	2.49%	6.48B
Average	21.11x	2.55x	9.06x	2.04%	24.63B
Weighted average by Cap.	19.90x	2.18x	9.99x	1.92%