investorscraft@gmail.com

Intrinsic ValueDeutsche Börse AG (DB1.DE)

Previous Close213.30
Intrinsic Value
Upside potential
Previous Close
213.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Deutsche Börse AG is a leading European exchange organization with a diversified portfolio spanning financial derivatives, commodities, foreign exchange, cash equities, post-trading services, investment fund services, and index analytics. The company operates through key segments such as Eurex, EEX, 360T, Xetra, Clearstream, IFS, and Qontigo, each contributing to its integrated financial infrastructure. Its core revenue model is transaction-based, supplemented by clearing, settlement, custody, and data services, ensuring recurring income streams. As a critical player in global financial markets, Deutsche Börse holds a dominant position in European derivatives trading via Eurex and is a key liquidity hub for commodities through EEX. Its post-trading arm, Clearstream, provides essential securities servicing, while Qontigo strengthens its analytics and index offerings. The company’s multi-asset platform and vertical integration create high switching costs for clients, reinforcing its competitive moat. With a history dating back to 1585, Deutsche Börse combines deep institutional expertise with technological innovation, positioning it as a resilient and systemically important financial infrastructure provider.

Revenue Profitability And Efficiency

Deutsche Börse reported revenue of EUR 7.02 billion, with net income of EUR 1.95 billion, reflecting a robust net margin of approximately 27.7%. The company’s operating cash flow of EUR 2.41 billion underscores strong cash generation capabilities, supported by high-margin post-trading and data services. Capital expenditures were negligible, indicating capital-light operations and efficient scalability.

Earnings Power And Capital Efficiency

Diluted EPS stood at EUR 10.58, demonstrating consistent earnings power. The company’s asset-light model and recurring revenue streams from clearing and custody services contribute to high capital efficiency, with minimal reinvestment needs. Its diversified revenue base reduces cyclicality, enhancing earnings stability.

Balance Sheet And Financial Health

Deutsche Börse maintains a solid balance sheet with EUR 2.4 billion in cash and equivalents against total debt of EUR 9.58 billion. The debt level is manageable given its stable cash flows and low volatility business model. The company’s financial health is further supported by its systemic role in European markets.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, driven by organic expansion and strategic acquisitions. A dividend of EUR 4 per share reflects a commitment to shareholder returns, supported by predictable cash flows. Future growth may hinge on further digitization and expansion in ESG-related financial products.

Valuation And Market Expectations

With a market cap of EUR 52.8 billion and a beta of 0.54, Deutsche Börse is valued as a low-volatility, defensive play. The market likely prices in its resilient business model and steady cash flows, though regulatory changes and competition in exchange services remain key watchpoints.

Strategic Advantages And Outlook

Deutsche Börse’s strategic advantages include its entrenched market position, diversified revenue streams, and technological infrastructure. The outlook remains positive, with growth opportunities in ESG derivatives, index services, and cross-border clearing. However, regulatory scrutiny and macroeconomic volatility could pose challenges.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount