Valuation 4imprint Group plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 04:40:22 02/10/26 pm AEST			5-day change	1st Jan Change
51.00 ^EUR	-1.92%		-2.86%	+15.91%

08/09	Jefferies raises Autotrader and Rightmove	AN
07/08	WINNERS & LOSERS: Goodwin jumps; Oxford BioMedica trims revenue view	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,063	1,516	1,682	1,715	1,462	1,615	-	-
Change	-	42.67%	10.95%	1.94%	-14.77%	10.48%	-	-
Enterprise Value (EV) ¹	1,033	1,443	1,590	1,573	1,332	1,467	1,434	1,399
Change	-	39.68%	10.18%	-1.1%	-15.29%	10.15%	-2.27%	-2.42%
P/E	47.2x	19x	15.9x	14.7x	12.9x	17.1x	16x	15.5x
PBR	12.8x	10.8x	12.5x	9.27x	8.95x	8.17x	6.68x	5.78x
PEG	-	0x	0.5x	1.4x	-4.46x	-1x	2.3x	4.84x
Capitalization / Revenue	1.35x	1.33x	1.27x	1.25x	1.09x	1.19x	1.17x	1.13x
EV / Revenue	1.31x	1.27x	1.2x	1.15x	0.99x	1.08x	1.04x	0.98x
EV / EBITDA	29x	13.3x	11.2x	10.2x	8.76x	11x	10.4x	9.67x
EV / EBIT	33.7x	14x	11.7x	10.6x	9.18x	11.6x	11x	10.2x
EV / FCF	68.1x	20.8x	12.4x	13.9x	10.5x	15.6x	14.1x	13.4x
FCF Yield	1.47%	4.8%	8.08%	7.19%	9.53%	6.39%	7.08%	7.44%
Dividend per Share ²	0.45	1.322	2.15	2.4	2.4	2.4	2.462	2.559
Rate of return	1.19%	2.45%	3.6%	3.94%	4.61%	4.17%	4.28%	4.45%
EPS ²	0.8026	2.85	3.77	4.153	4.033	3.365	3.599	3.714
Distribution rate	56.1%	46.4%	57%	57.8%	59.5%	71.3%	68.4%	68.9%
Net sales ¹	787.3	1,140	1,326	1,368	1,347	1,358	1,383	1,423
EBITDA ¹	35.66	108.4	142.6	154.9	152.1	133.3	137.7	144.7
EBIT ¹	30.65	102.9	136.2	148.1	145.2	126.1	130.5	137.5
Net income ¹	22.59	80.14	106.2	117.2	113.6	94.76	101.4	105.8
Net Debt ¹	-29.5	-73	-92.2	-142.3	-129.4	-147.3	-180.6	-215.3
Reference price ²	37.87	54.03	59.77	60.94	52.05	57.58	57.58	57.58
Nbr of stocks (in thousands)	28,063	28,065	28,148	28,143	28,083	28,045	-	-
Announcement Date	16/3/22	15/3/23	13/3/24	12/3/25	11/3/26	-	-	-

¹USD in Million²USD

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.($)
PUBLICIS GROUPE S.A.	13.63x	1.48x	6.74x	4.16%	26.49B
OMNICOM GROUP., INC.	9.07x	0.99x	5.58x	4.46%	20.34B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.98x	5.2x	9.02x	7.18%	10.19B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	131.89x	0.54x	89.06x	-	6.62B
JCDECAUX SE	16.24x	1.34x	4.62x	2.85%	5.86B
DENTSU GROUP INC.	11.07x	0.77x	4.85x	-.--%	5.85B
WPP PLC	16.5x	0.71x	4.32x	4.03%	5.32B
NIQ GLOBAL INTELLIGENCE PLC	-51.73x	1.73x	7.29x	0%	4.91B
Average	19.83x	1.59x	16.43x	3.24%	10.7B
Weighted average by Cap.	17.93x	1.64x	12.71x	3.95%