Valuation Vector Limited Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 10:55:02 29/07/2026 +03			5-day change	1st Jan Change
2.380 ^EUR	0.00%		-1.65%	-

07-22	Vector Limited Reports Unaudited Operating Results for the Year Ended 30 June 2026	CI
07-22	Vector Reports Higher Electricity Network Connections in Fiscal Year 2026, Gas Connections Decline	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,050	4,170	4,010	3,710	4,350	4,940	-	-
Change	-	2.97%	-3.84%	-7.48%	17.25%	13.57%	-	-
Enterprise Value (EV) ¹	7,123	7,467	5,943	5,839	6,498	7,109	7,252	7,388
Change	-	4.83%	-20.41%	-1.76%	11.3%	9.4%	2.02%	1.88%
P/E	21x	26.2x	2.34x	41.7x	26x	22.1x	19.8x	19x
PBR	1.75x	1.73x	1.02x	0.99x	1.21x	1.38x	1.39x	1.41x
PEG	-	-1.5x	0x	-0.4x	0.3x	0.7x	1.7x	4.42x
Capitalization / Revenue	3.17x	3.11x	2.76x	3.25x	3.94x	4.23x	4.06x	3.86x
EV / Revenue	5.57x	5.58x	4.1x	5.12x	5.89x	6.09x	5.97x	5.78x
EV / EBITDA	11.2x	11.1x	11.4x	15.3x	15.7x	10.3x	9.68x	9.35x
EV / EBIT	19.6x	33.9x	22.4x	38.8x	35.9x	15.8x	14.6x	14x
EV / FCF	-	-	-	-134x	161x	70x	43x	39.2x
FCF Yield	-	-	-	-0.75%	0.62%	1.43%	2.33%	2.55%
Dividend per Share ²	0.1675	0.1675	0.1675	0.2225	0.25	0.2638	0.2833	0.2993
Rate of return	4.14%	4.02%	4.18%	6%	5.75%	5.34%	5.74%	6.06%
EPS ²	0.193	0.159	1.714	0.089	0.167	0.2234	0.2492	0.2599
Distribution rate	86.8%	105%	9.77%	250%	150%	118%	114%	115%
Net sales ¹	1,279	1,339	1,451	1,141	1,104	1,167	1,216	1,278
EBITDA ¹	634.3	672.5	523.3	381.8	414	691.6	749.1	790.1
EBIT ¹	364.2	220.2	265.2	150.4	181	449.8	497	527.6
Net income ¹	193.2	158.9	1,714	88.6	166.5	226.9	256.3	273.7
Net Debt ¹	3,073	3,297	1,933	2,129	2,148	2,169	2,312	2,448
Reference price ²	4.050	4.170	4.010	3.710	4.350	4.940	4.940	4.940
Nbr of stocks (in thousands)	999,916	999,972	999,974	999,974	999,974	1,000,000	-	-
Announcement Date	8/23/21 A	8/26/22 A	8/25/23 A	8/26/24 A	8/25/25 A	-	-	-

¹NZD in Million²NZD

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.($)
ABU DHABI NATIONAL ENERGY COMPANY	37.07x	6.33x	17.08x	1.65%	81.42B
NATIONAL GRID PLC	13.61x	5.67x	12.23x	4.07%	80.63B
ENGIE	13.86x	1.54x	7.9x	5.31%	72.49B
SEMPRA	18x	6.93x	14.48x	2.9%	59.2B
EON SE	17.23x	1.19x	9.87x	3.11%	56.57B
RWE AG	21.96x	2.52x	9.32x	2.36%	44.73B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.23x	5.17x	13.23x	3.38%	39.34B
ACWA POWER COMPANY	57.73x	20.79x	34.15x	0.3%	38.8B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.25x	4.96x	9.66x	4.52%	37.03B
Average	23.77x	6.12x	14.21x	3.07%	56.69B
Weighted average by Cap.	22.93x	5.62x	13.69x	3.16%