|
Delayed
Deutsche Boerse AG
22:25:01 13/11/2026 HKT
|
5-day change | 1st Jan Change | ||
| 8.550 EUR | -0.58% |
|
+0.59% | +5.56% |
| 01:04pm | As election nears, Spain's Sanchez struggles to rally disillusioned left | RE |
| 11-12 | Vance, Rubio, Ossoff and Buttigieg lead 2028 White House hopefuls, Reuters/Ipsos poll finds | RE |
Company Valuation: Ipsos SA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,832 | 2,598 | 2,451 | 1,977 | 1,478 | 1,513 | - | - |
| Change | - | 41.8% | -5.68% | -19.33% | -25.22% | 2.31% | - | - |
| Enterprise Value (EV) 1 | 2,150 | 2,598 | 2,695 | 2,147 | 1,837 | 1,857 | 1,766 | 1,657 |
| Change | - | 20.84% | 3.72% | -20.34% | -14.45% | 1.1% | -4.91% | -6.13% |
| P/E | 10.2x | 12.3x | 15.8x | 9.85x | 8.02x | 7.7x | 6.92x | 6.48x |
| PBR | 1.37x | 1.75x | 1.73x | 1.25x | 0.94x | 0.93x | 0.88x | 0.8x |
| PEG | - | 0.7x | -0.7x | 0.3x | -0.96x | 0.81x | 0.6x | 0.95x |
| Capitalization / Revenue | 0.85x | 1.08x | 1.03x | 0.81x | 0.59x | 0.59x | 0.58x | 0.56x |
| EV / Revenue | 1x | 1.08x | 1.13x | 0.88x | 0.73x | 0.73x | 0.67x | 0.61x |
| EV / EBITDA | 6.02x | 6.45x | 6.21x | 5.23x | 4.47x | 4.68x | 4.2x | 3.76x |
| EV / EBIT | 7.75x | 8.26x | 8.63x | 6.72x | 5.94x | 6x | 5.39x | 4.81x |
| EV / FCF | 7.11x | 9.62x | 11.9x | 8.01x | 8.39x | 8.94x | 7.88x | 6.78x |
| FCF Yield | 14.1% | 10.4% | 8.37% | 12.5% | 11.9% | 11.2% | 12.7% | 14.8% |
| Dividend per Share 2 | 1.15 | 1.35 | 1.65 | 1.85 | 2 | 2.131 | 2.314 | 2.466 |
| Rate of return | 2.79% | 2.31% | 2.91% | 4.03% | 5.84% | 5.91% | 6.42% | 6.84% |
| EPS 2 | 4.04 | 4.74 | 3.59 | 4.66 | 4.27 | 4.678 | 5.207 | 5.561 |
| Distribution rate | 28.5% | 28.5% | 46% | 39.7% | 46.8% | 45.5% | 44.4% | 44.3% |
| Net sales 1 | 2,147 | 2,405 | 2,390 | 2,441 | 2,525 | 2,548 | 2,621 | 2,700 |
| EBITDA 1 | 357.2 | 402.9 | 434.1 | 410.7 | 410.6 | 397.2 | 420.1 | 440.6 |
| EBIT 1 | 277.4 | 314.7 | 312.4 | 319.5 | 309.3 | 309.5 | 327.9 | 344.9 |
| Net income 1 | 183.9 | 215.2 | 159.7 | 204.5 | 186.6 | 190.8 | 213.8 | 227.9 |
| Net Debt 1 | 317.8 | - | 244.3 | 169.8 | 358.3 | 344.3 | 253.1 | 144.8 |
| Reference price 2 | 41.25 | 58.50 | 56.75 | 45.92 | 34.26 | 36.04 | 36.04 | 36.04 |
| Nbr of stocks (in thousands) | 44,424 | 44,419 | 43,186 | 43,057 | 43,153 | 41,968 | - | - |
| Announcement Date | 23/2/22 | 15/2/23 | 21/2/24 | 26/2/25 | 24/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.19x | 1.65x | 7.56x | 3.73% | 29.05B | |
| 10.63x | 1.09x | 6.4x | 3.68% | 23.69B | |
| 13.5x | 5.97x | 10.5x | 6.26% | 11.53B | |
| 180.51x | 0.69x | 173.76x | - | 7.94B | |
| 18.41x | 1.5x | 7.48x | 2.53% | 6.59B | |
| 12.29x | 0.83x | 5.34x | -.--% | 6.32B | |
| -58.6x | 1.9x | 7.98x | 0% | 5.68B | |
| 18.18x | 0.77x | 4.67x | 3.48% | 6B | |
| Average | 26.26x | 1.80x | 27.96x | 2.81% | 12B | |
| Weighted average by Cap. | 23.32x | 1.85x | 20.95x | 3.44% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- IPS Stock
- IPZ0 Stock
- Valuation Ipsos SA
Select your edition
All financial news and data tailored to specific country editions
