Valuation IBM Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 03:42:23 24/06/2026 HKT			5-day change	1st Jan Change
231.50 ^EUR	+6.61%		-1.03%	-11.22%

02:26am	Equity Markets Mostly Fall Intraday Amid Tech Sell-Off	MT
01:28am	Top Midday Gainers	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	119,866	127,382	149,341	203,265	276,878	237,058	-	-
Change	-	6.27%	17.24%	36.11%	36.22%	-14.38%	-	-
Enterprise Value (EV) ¹	164,013	169,490	192,426	243,433	323,667	287,688	279,119	269,778
Change	-	3.34%	13.53%	26.51%	32.96%	-11.12%	-2.98%	-3.35%
P/E	21x	78.3x	20.1x	34.2x	26.5x	24.5x	21.5x	18.8x
PBR	6.34x	5.8x	6.64x	7.46x	-	6.15x	5.26x	4.49x
PEG	-	-1.1x	0x	-1.6x	0.4x	-3.09x	1.5x	1.3x
Capitalization / Revenue	2.09x	2.1x	2.41x	3.24x	4.1x	3.32x	3.18x	3x
EV / Revenue	2.86x	2.8x	3.11x	3.88x	4.79x	4.02x	3.74x	3.42x
EV / EBITDA	-	11.5x	12.5x	14.8x	16.9x	14x	12.7x	11.4x
EV / EBIT	-	17.1x	17.4x	21.6x	22.9x	18.8x	17.1x	15.1x
EV / FCF	25.2x	18.2x	17.2x	19.1x	22x	18.3x	16.4x	14.7x
FCF Yield	3.97%	5.48%	5.83%	5.24%	4.55%	5.45%	6.08%	6.82%
Dividend per Share ²	6.55	6.52	6.63	6.67	-	6.75	6.792	6.868
Rate of return	4.9%	4.63%	4.05%	3.03%	-	2.68%	2.69%	2.72%
EPS ²	6.35	1.8	8.14	6.43	11.17	10.28	11.74	13.44
Distribution rate	103%	362%	81.4%	104%	-	65.6%	57.9%	51.1%
Net sales ¹	57,350	60,530	61,860	62,753	67,535	71,496	74,658	78,952
EBITDA ¹	-	14,739	15,447	16,400	19,200	20,490	22,041	23,589
EBIT ¹	-	9,937	11,052	11,263	14,126	15,271	16,289	17,853
Net income ¹	5,743	1,639	7,502	6,023	10,593	9,937	11,532	12,821
Net Debt ¹	44,147	42,108	43,085	40,168	46,789	50,630	42,061	32,720
Reference price ²	133.66	140.89	163.55	219.83	296.21	252.22	252.22	252.22
Nbr of stocks (in thousands)	896,800	904,126	913,119	924,645	934,735	939,885	-	-
Announcement Date	24/1/22	25/1/23	24/1/24	29/1/25	28/1/26	-	-	-

¹USD in Million²USD

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.($)
TATA CONSULTANCY SERVICES LTD.	13.65x	2.49x	9.18x	6.08%	81.47B
SNOWFLAKE INC.	-79.36x	12.49x	72.3x	-.--%	78.54B
ACCENTURE PLC	9.28x	1.01x	5.33x	5.2%	76.39B
RELX PLC	18.3x	4.83x	11.93x	3.11%	54.37B
INFOSYS LIMITED	13.83x	2.02x	8.46x	5.6%	45.63B
FUJITSU LIMITED	12.64x	1.44x	9.9x	1.28%	34.26B
HCL TECHNOLOGIES LIMITED	15.6x	1.95x	9.2x	5.64%	32.37B
NEC CORPORATION	20.12x	1.36x	9.7x	0.87%	30.83B
NARI TECHNOLOGY CO., LTD.	20.66x	2.4x	15.58x	2.91%	28.24B
Average	4.97x	3.33x	16.84x	3.41%	51.34B
Weighted average by Cap.	-1.39x	3.98x	20.00x	3.57%