Valuation Acroud AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 04:04:53 30/09/26 pm AEST			5-day change	1st Jan Change
0.000500 ^EUR	-.--%		-50.00%	-85.71%

09/09	Acroud Withdraws Bond Loan Amendments Amid Insufficient Bondholder Support	MT
25/08	Acroud AB Initiates Written Procedure Under Outstanding Super Senior Bond Loan And Requests Approval For Amendments To Intercreditor Agreement	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	34.18	34.18	23.38	29.5	3.761	16.93
Change	-	0.02%	-31.6%	26.19%	-87.25%	350.25%
Enterprise Value (EV) ¹	48.26	51.68	40.89	44.3	20.13	27.76
Change	-	7.1%	-20.88%	8.33%	-54.55%	37.9%
P/E	19x	46.6x	-1.22x	-0.81x	-1.11x	-2.83x
PBR	0.94x	0.81x	0.96x	10.7x	-5x	1.06x
PEG	-	-0.7x	0x	-0x	0x	0x
Capitalization / Revenue	2.94x	1.38x	0.76x	0.75x	0.1x	0.37x
EV / Revenue	4.15x	2.09x	1.32x	1.13x	0.52x	0.6x
EV / EBITDA	8.75x	10.6x	6.04x	8.67x	8.44x	7.42x
EV / EBIT	9.41x	14.9x	8.76x	27.7x	-310x	27,764x
EV / FCF	71.5x	-70x	6.03x	-43.9x	13.6x	38.2x
FCF Yield	1.4%	-1.43%	16.6%	-2.28%	7.35%	2.62%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0158	0.005652	-0.1405	-0.21	-0.0197	-0.004999
Distribution rate	-	-	-	-	-	-
Net sales ¹	11.63	24.77	30.9	39.35	38.59	46.36
EBITDA ¹	5.513	4.888	6.769	5.112	2.385	3.744
EBIT ¹	5.13	3.475	4.67	1.602	-0.065	0.001
Net income ¹	1.256	0.718	-18.42	-31.71	-3.402	-5.133
Net Debt ¹	14.08	17.5	17.51	14.8	16.37	10.83
Reference price ²	0.299919	0.263626	0.171449	0.170924	0.021815	0.014151
Nbr of stocks (in thousands)	113,950	129,659	136,371	172,612	172,401	1,196,636
Announcement Date	14/4/21	19/4/22	13/4/23	31/5/24	27/5/25	4/6/26

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.($)
LAS VEGAS SANDS CORP.	13.47x	2.66x	7.07x	3.11%	24.82B
ARISTOCRAT LEISURE LIMITED	22.86x	5.89x	13.81x	1.71%	24.56B
GALAXY ENTERTAINMENT GROUP LIMITED	12.89x	2.14x	7.48x	5.75%	17.56B
EVOLUTION AB	13.07x	5.94x	9.03x	3.87%	15.01B
FLUTTER ENTERTAINMENT PLC	-72.52x	1.29x	8.83x	-.--%	12.92B
SANDS CHINA LTD.	12.97x	2.17x	8.04x	8.57%	12.16B
DRAFTKINGS INC.	186.73x	1.53x	14.35x	-.--%	9.73B
WYNN RESORTS, LIMITED	17.4x	2.31x	7.68x	1.28%	7.94B
Average	25.86x	2.99x	9.54x	3.04%	15.59B
Weighted average by Cap.	20.00x	3.32x	9.58x	3.15%