Valuation ASOS Plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 04:02:14 07/08/26 pm AEST			5-day change	1st Jan Change
4.480 ^EUR	+4.19%		+3.70%	+45.45%

05/08	Citi and Exane cut HSBC; LBBW cuts Vodafone	AN
05/08	ASOS : RBC gives a Neutral rating	ZD

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	472.3	-	-
Change	-	-82.07%	-24.76%	-17.27%	-23.27%	42.61%	-	-
Enterprise Value (EV) ¹	3,669	846.3	841.2	728.7	515.9	548.4	511.3	471.4
Change	-	-76.93%	-0.6%	-13.37%	-29.21%	6.31%	-6.77%	-7.8%
P/E	30.9x	-22.5x	-2.06x	-1.27x	-1.11x	-9.1x	-10.6x	-14.3x
PBR	3.74x	0.68x	0.53x	0.83x	1.56x	2x	1.97x	1.65x
PEG	-	0x	-0x	-0x	0.1x	0.1x	0.8x	0.6x
Capitalization / Revenue	0.99x	0.18x	0.15x	0.15x	0.13x	0.21x	0.21x	0.2x
EV / Revenue	0.94x	0.21x	0.24x	0.25x	0.21x	0.24x	0.23x	0.2x
EV / EBITDA	11.3x	6.05x	6.76x	9.1x	3.92x	3.46x	2.94x	2.54x
EV / EBIT	17.8x	19.2x	-29x	-8.94x	-16x	-73.6x	26x	15.5x
EV / FCF	63.3x	-2.79x	-5.21x	7.71x	36.6x	145x	14.2x	10.6x
FCF Yield	1.58%	-35.8%	-19.2%	13%	2.73%	0.69%	7.06%	9.47%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.255	-0.309	-2.13	-2.844	-2.501	-0.4336	-0.3733	-0.2763
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,910	3,936	3,550	2,906	2,478	2,250	2,269	2,325
EBITDA ¹	325.6	140	124.5	80.1	131.6	158.3	174	185.7
EBIT ¹	206.6	44.1	-29	-81.5	-32.2	-7.455	19.68	30.4
Net income ¹	128.4	-30.8	-223.1	-338.7	-298.4	-6.467	-44.57	-42.2
Net Debt ¹	-199.5	152.9	319.5	297.1	184.7	76.13	39.01	-0.8816
Reference price ²	38.840	6.955	4.384	3.624	2.775	3.945	3.945	3.945
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.	22.43x	3.57x	13.56x	-.--%	2,961B
JD.COM, INC.	12.89x	0.13x	5.43x	3.15%	44.53B
COUPANG, INC.	-34.14x	0.68x	36.14x	-.--%	29.17B
WAYFAIR INC.	-1168.09x	1.19x	18.58x	0.02%	14.6B
ALLEGRO.EU S.A.	25.52x	3.56x	12.25x	-.--%	12.16B
FSN E-COMMERCE VENTURES LIMITED	198.42x	7.45x	81.72x	-.--%	9.99B
ETSY, INC.	24.56x	3.14x	10.61x	-.--%	7.85B
MONOTARO CO., LTD.	25.42x	2.39x	15.14x	1.95%	6B
OCADO GROUP PLC	-12.96x	1.71x	12.72x	-.--%	2.41B
Average	-100.66x	2.65x	22.90x	0.57%	343.04B
Weighted average by Cap.	16.70x	3.49x	13.89x	0.05%