investorscraft@gmail.com

Intrinsic ValueDeutsche Börse AG (DB1.SW)

Previous CloseCHF142.35
Intrinsic Value
Upside potential
Previous Close
CHF142.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 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 derivatives, commodities, foreign exchange, cash equities, post-trading, and index services. The company operates through seven key segments, including Eurex for financial derivatives, EEX for commodities, and Clearstream for post-trading services. Its revenue model is anchored in transaction fees, clearing and settlement services, data licensing, and technology solutions, creating a resilient and recurring income stream. Deutsche Börse holds a dominant position in European financial infrastructure, benefiting from high barriers to entry and regulatory advantages. Its integrated ecosystem supports trading, clearing, and custody, reinforcing its role as a critical intermediary in global capital markets. The company’s strategic acquisitions, such as 360T for FX trading and Qontigo for index analytics, further diversify its revenue base and enhance its competitive moat. With a history dating back to 1585, Deutsche Börse combines deep institutional expertise with technological innovation, positioning it as a trusted partner for institutional and retail market participants.

Revenue Profitability And Efficiency

In FY 2023, Deutsche Börse reported revenue of CHF 6.1 billion, reflecting steady demand for its exchange and post-trading services. Net income stood at CHF 1.72 billion, with a diluted EPS of CHF 9.34, underscoring strong profitability. Operating cash flow was robust at CHF 2.55 billion, supported by high-margin recurring revenue streams. Capital expenditures of CHF -267.9 million indicate disciplined investment in technology and infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its asset-light model and scalable platforms, yielding consistent margins. Its capital efficiency is evident in its ability to generate substantial cash flows relative to invested capital. The diversified revenue base reduces dependency on any single market segment, enhancing stability across economic cycles.

Balance Sheet And Financial Health

Deutsche Börse maintains a solid balance sheet with CHF 2.09 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of CHF 8.72 billion is manageable given its strong cash flow generation and low-risk business model. The company’s financial health is further supported by its investment-grade credit rating and conservative leverage profile.

Growth Trends And Dividend Policy

Growth is supported by organic expansion in derivatives and ETFs, as well as strategic acquisitions. The company has a shareholder-friendly dividend policy, distributing CHF 3.73 per share in FY 2023, reflecting a commitment to returning capital while retaining flexibility for reinvestment.

Valuation And Market Expectations

With a market cap of CHF 31.87 billion and a beta of 0.58, Deutsche Börse is valued as a low-volatility defensive play. The market prices in steady growth, driven by structural trends in electronic trading and post-trading services, alongside potential margin expansion from operational leverage.

Strategic Advantages And Outlook

Deutsche Börse’s strategic advantages include its entrenched market position, regulatory expertise, and technological infrastructure. The outlook remains positive, with growth opportunities in ESG-related products and further digitization of financial markets. Risks include regulatory changes and competition from alternative trading venues, though its diversified model mitigates these concerns.

Sources

Company annual report (FY 2023), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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