Valuation Legrand Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 01:55:38 01/08/2026 HKT			5-day change	1st Jan Change
131.62 ^EUR	+2.11%		-2.55%	+3.99%

07-29	Legrand: Continued strong Datacentre growth drives an organic guidance upgrade
07-29	Legrand SA, H1 2026 Earnings Call, Jul 29, 2026

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	34,261	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	2.9%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	39,086	38,610	38,152
Change	-	-25.7%	19.76%	3.69%	35.66%	4.18%	-1.22%	-1.19%
P/E	30.6x	20.1x	21.9x	21.3x	27x	23.7x	20.9x	18.9x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.17x	3.75x	3.37x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.4x	1.5x	1.8x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.12x	2.85x	2.63x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.56x	3.21x	2.93x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	15x	13.3x	12.2x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	17.3x	15.5x	14x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	25x	22.5x	20.2x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	4.01%	4.45%	4.96%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.729	3.043	3.329
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	2.09%	2.33%	2.55%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.511	6.266	6.91
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.5%	48.6%	48.2%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	10,993	12,014	13,018
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,609	2,898	3,136
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,256	2,495	2,734
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,456	1,659	1,855
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,825	4,349	3,891
Reference price ²	102.90	74.82	94.10	94.04	127.25	130.70	130.70	130.70
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)	19.4x	2.57x	11.53x	2.64%	278B
SIEMENS AG	26.56x	3.08x	16.81x	2%	249B
SCHNEIDER ELECTRIC SE	30.27x	3.91x	18.11x	1.66%	184B
EATON CORPORATION PLC	33.27x	5.21x	22.23x	1.12%	150B
DELTA ELECTRONICS, INC.	36.9x	5.01x	22.34x	1.24%	122B
DELTA ELECTRONICS (THAILAND)	90.74x	11.75x	65.21x	0.33%	98.62B
VERTIV HOLDINGS CO.	38.49x	6.2x	25x	0.11%	87.58B
EMERSON ELECTRIC CO.	30.42x	4.98x	17.34x	1.49%	83.25B
AMETEK, INC.	33.13x	6.92x	21.55x	0.57%	55.01B
Average	37.69x	5.51x	24.46x	1.24%	145.26B
Weighted average by Cap.	33.46x	4.66x	21.45x	1.57%