Valuation Legrand Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 14:05:06 07/08/2026 HKT			5-day change	1st Jan Change
138.90 ^EUR	-0.82%		+5.43%	+9.63%

08-05	U.S. Futures Higher, Oil Holds Around $80 on Hopes for Imminent Hormuz Reopening	DJ
08-03	RBC Upgrades Legrand to Outperform, Lifts PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	27,448	19,952	24,667	24,652	33,297	36,751	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	10.38%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	41,608	41,148	40,703
Change	-	-25.7%	19.76%	3.69%	35.66%	10.9%	-1.11%	-1.08%
P/E	30.6x	20.1x	21.9x	21.3x	27x	25.4x	22.4x	20.2x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.49x	4.03x	3.63x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.5x	1.7x	1.8x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.34x	3.05x	2.81x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.78x	3.41x	3.11x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	16x	14.3x	12.9x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	18.4x	16.4x	14.8x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	26.8x	23.7x	21.2x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.73%	4.23%	4.72%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.725	3.051	3.346
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	1.94%	2.18%	2.39%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.514	6.25	6.947
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.4%	48.8%	48.2%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	11,012	12,061	13,093
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,593	2,883	3,151
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,257	2,506	2,753
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,459	1,649	1,855
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,857	4,397	3,951
Reference price ²	102.90	74.82	94.10	94.04	127.25	140.20	140.20	140.20
Nbr of stocks (in thousands)	266,749	266,669	262,133	262,145	261,662	262,136	-	-
Announcement Date	10/2/22	9/2/23	15/2/24	13/2/25	12/2/26	-	-	-

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.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.72x	2.47x	11.1x	2.74%	269B
SIEMENS AG	26.16x	3.05x	16.67x	2.01%	248B
SCHNEIDER ELECTRIC SE	32.06x	4.1x	18.94x	1.52%	197B
EATON CORPORATION PLC	40.46x	5.87x	25.06x	0.95%	174B
DELTA ELECTRONICS, INC.	40.11x	5.38x	24.16x	1.06%	133B
VERTIV HOLDINGS CO.	45.15x	7.42x	29.92x	0.09%	105B
DELTA ELECTRONICS (THAILAND)	92.04x	11.81x	65.43x	0.34%	99.14B
EMERSON ELECTRIC CO.	32.48x	5.23x	18.21x	1.39%	88.28B
AMETEK, INC.	34.45x	7.17x	22.45x	0.54%	58.15B
Average	40.18x	5.83x	25.77x	1.18%	152.53B
Weighted average by Cap.	35.68x	4.95x	22.57x	1.49%