
Deutsche Boerse AG
XETRA:DB1

Intrinsic Value
The intrinsic value of one
DB1
stock under the Base Case scenario is
250.77
EUR.
Compared to the current market price of 271.1 EUR,
Deutsche Boerse AG
is
Overvalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Deutsche Boerse AG
Fundamental Analysis


Revenue & Expenses Breakdown
Deutsche Boerse AG
Balance Sheet Decomposition
Deutsche Boerse AG
Current Assets | 199.8B |
Cash & Short-Term Investments | 20.8B |
Receivables | 1.5B |
Other Current Assets | 177.5B |
Non-Current Assets | 22.3B |
Long-Term Investments | 1.8B |
PP&E | 685.1m |
Intangibles | 12.6B |
Other Non-Current Assets | 7.2B |
Free Cash Flow Analysis
Deutsche Boerse AG
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Deutsche Boerse AG
Revenue
|
7B
EUR
|
Cost of Revenue
|
-1.2B
EUR
|
Gross Profit
|
5.8B
EUR
|
Operating Expenses
|
-3B
EUR
|
Operating Income
|
2.9B
EUR
|
Other Expenses
|
-928.5m
EUR
|
Net Income
|
1.9B
EUR
|
DB1 Profitability Score
Profitability Due Diligence
Deutsche Boerse AG's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Score
Deutsche Boerse AG's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
DB1 Solvency Score
Solvency Due Diligence
Deutsche Boerse AG's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Score
Deutsche Boerse AG's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DB1 Price Targets Summary
Deutsche Boerse AG
According to Wall Street analysts, the average 1-year price target for
DB1
is 265.74 EUR
with a low forecast of 227.25 EUR and a high forecast of 317.1 EUR.
Dividends
Current shareholder yield for DB1 is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
DB1
stock under the Base Case scenario is
250.77
EUR.
Compared to the current market price of 271.1 EUR,
Deutsche Boerse AG
is
Overvalued by 7%.