Valuation Virbac Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 16:25:01 25/06/2026 +03			5-day change	1st Jan Change
338.00 ^EUR	+1.20%		+2.11%	-3.01%

06-19	IBM Renews Its Partnership With France's Virbac
06-16	US-Iran: Framework Agreement Signed Electronically

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,584	1,927	3,035	2,651	2,995	2,869	-	-
Change	-	-46.24%	57.52%	-12.67%	13%	-4.2%	-	-
Enterprise Value (EV) ¹	3,510	1,848	2,983	2,819	3,168	2,990	2,896	2,748
Change	-	-47.37%	61.45%	-5.49%	12.37%	-5.6%	-3.16%	-5.09%
P/E	31.7x	15.8x	25x	18.3x	19.9x	17.1x	15.2x	13.8x
PBR	4.95x	2.29x	3.34x	2.54x	2.66x	2.23x	1.97x	1.77x
PEG	-	2.06x	-72.15x	0.9x	5.23x	1.5x	1.3x	1.3x
Capitalization / Revenue	3.37x	1.58x	2.43x	1.9x	2.04x	1.86x	1.75x	1.67x
EV / Revenue	3.3x	1.52x	2.39x	2.02x	2.16x	1.93x	1.77x	1.6x
EV / EBITDA	16.3x	8.27x	12.8x	9.96x	10.9x	9.63x	8.39x	7.3x
EV / EBIT	20.8x	10.1x	16.1x	12.4x	13.8x	11.8x	10.4x	9.11x
EV / FCF	36.5x	40.7x	50.8x	22.8x	29.7x	41.4x	23.7x	16.4x
FCF Yield	2.74%	2.46%	1.97%	4.39%	3.37%	2.41%	4.21%	6.1%
Dividend per Share ²	1.25	1.32	1.32	1.45	1.45	1.741	2.057	2.638
Rate of return	0.29%	0.58%	0.37%	0.46%	0.41%	0.51%	0.6%	0.77%
EPS ²	13.4	14.43	14.38	17.34	18	20.07	22.5	24.8
Distribution rate	9.33%	9.15%	9.18%	8.36%	8.06%	8.67%	9.14%	10.6%
Net sales ¹	1,064	1,216	1,247	1,397	1,465	1,546	1,640	1,715
EBITDA ¹	215.1	223.4	232.8	283	289.5	310.6	345.2	376.6
EBIT ¹	168.9	182.8	184.9	227.5	229.7	252.8	277.4	301.6
Net income ¹	113.2	122	121.3	145.3	150.9	167	190.2	209.6
Net Debt ¹	-73.83	-79.36	-52.36	168.5	172.8	121	26.49	-120.9
Reference price ²	424.50	228.00	359.50	316.50	357.50	342.50	342.50	342.50
Nbr of stocks (in thousands)	8,443	8,451	8,443	8,375	8,378	8,378	-	-
Announcement Date	3/22/22 A	3/23/23 A	3/19/24 A	3/13/25 A	3/17/26 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.($)
ZOETIS INC.	12.07x	4.04x	9.21x	2.77%	32.77B
ELANCO ANIMAL HEALTH INCORPORATED	281.88x	2.96x	14.92x	-.--%	11.97B
BLUESTAR ADISSEO COMPANY	8.53x	1.23x	4.56x	3.07%	4.19B
JINYU BIO-TECHNOLOGY CO., LTD.	51.99x	-	-	0.69%	1.97B
VIMIAN GROUP AB	28.48x	3.44x	12.32x	-.--%	1.63B
PHIBRO ANIMAL HEALTH CORPORATION	12.67x	1.22x	7.22x	1.52%	1.27B
TIANJIN RINGPU BIO-TECHNOLOGY CO.,LTD.	15.47x	1.96x	9.03x	1.99%	1.01B
VETOQUINOL SA	15.23x	1.08x	5.16x	1.28%	952M
CHINA ANIMAL HUSBANDRY INDUSTRY CO., LTD.	30.9x	-	-	0.49%	927M
Average	50.80x	2.27x	8.92x	1.31%	6.3B
Weighted average by Cap.	71.06x	3.40x	10.09x	1.95%