Valuation ASOS Plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 04:02:12 19/06/26 pm AEST			5-day change	1st Jan Change
3.120 ^EUR	0.00%		-6.59%	+1.30%

10/06	Asos plc Announces Board and Committee Changes	CI
01/06	Savannah Energy and Auction Technology CEOs buy	AN

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,868	693.4	521.7	431.6	331.2	328	-	-
Change	-	-82.07%	-24.76%	-17.27%	-23.27%	-0.95%	-	-
Enterprise Value (EV) ¹	3,669	846.3	841.2	728.7	515.9	477.6	441.1	423
Change	-	-76.93%	-0.6%	-13.37%	-29.21%	-7.42%	-7.65%	-4.09%
P/E	30.9x	-22.5x	-2.06x	-1.27x	-1.11x	-4.57x	-6.57x	-8.58x
PBR	3.74x	0.68x	0.53x	0.83x	1.56x	1.52x	1.49x	1.36x
PEG	-	0x	-0x	-0x	0.1x	0.1x	0.2x	0.4x
Capitalization / Revenue	0.99x	0.18x	0.15x	0.15x	0.13x	0.15x	0.14x	0.14x
EV / Revenue	0.94x	0.21x	0.24x	0.25x	0.21x	0.21x	0.19x	0.18x
EV / EBITDA	11.3x	6.05x	6.76x	9.1x	3.92x	3.02x	2.56x	2.29x
EV / EBIT	17.8x	19.2x	-29x	-8.94x	-16x	-64.1x	31.4x	14.5x
EV / FCF	63.3x	-2.79x	-5.21x	7.71x	36.6x	135x	18.7x	12.7x
FCF Yield	1.58%	-35.8%	-19.2%	13%	2.73%	0.74%	5.35%	7.85%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.255	-0.309	-2.13	-2.844	-2.501	-0.599	-0.4172	-0.3193
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,910	3,936	3,550	2,906	2,478	2,249	2,267	2,324
EBITDA ¹	325.6	140	124.5	80.1	131.6	158.2	172.3	184.9
EBIT ¹	206.6	44.1	-29	-81.5	-32.2	-7.455	14.05	29.14
Net income ¹	128.4	-30.8	-223.1	-338.7	-298.4	-67.4	-48.1	-34.7
Net Debt ¹	-199.5	152.9	319.5	297.1	184.7	149.6	113	95.02
Reference price ²	38.840	6.955	4.384	3.624	2.775	2.740	2.740	2.740
Nbr of stocks (in thousands)	99,592	99,704	119,008	119,106	119,347	119,720	-	-
Announcement Date	11/10/21	19/10/22	1/11/23	5/11/24	21/11/25	-	-	-

¹GBP in Million²GBP

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.($)
AMAZON.COM, INC.	28.21x	3.16x	12.32x	-.--%	2,629B
JD.COM, INC.	10.46x	0.09x	4x	3.86%	37.23B
COUPANG, INC.	-107.38x	0.73x	28.97x	-.--%	32.31B
WAYFAIR INC.	-30211.6x	0.99x	15.75x	0.02%	11.68B
ALLEGRO.EU S.A.	22.19x	3.18x	11.03x	-.--%	10.76B
FSN E-COMMERCE VENTURES LIMITED	409.72x	8.74x	118.53x	-.--%	9.17B
ETSY, INC.	20.92x	2.91x	10.04x	-.--%	7.02B
MONOTARO CO., LTD.	23.57x	2.21x	14.03x	2.11%	5.43B
MOMO.COM INC.	32.14x	0.79x	17.6x	3.41%	2.85B
Average	-3,307.98x	2.53x	25.81x	1.04%	305.04B
Weighted average by Cap.	-101.10x	3.09x	12.77x	0.06%