Valuation TF1 Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 02:18:09 19/09/26 am AEST			5-day change	1st Jan Change
6.558 ^EUR	-0.79%		-1.72%	-20.19%

01/09	Former French Prime Minister Edouard Balladur, technocrat who feuded with Chirac, dies at 97	RE
24/08	French politician Glucksmann launches presidential bid amid fractured left	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,836	1,506	1,505	1,544	1,757	1,389	-	-
Change	-	-17.99%	-0.08%	2.58%	13.82%	-20.94%	-	-
Enterprise Value (EV) ¹	1,702	1,180	999.7	1,038	1,242	990.4	1,015	1,052
Change	-	-30.64%	-15.31%	3.79%	19.75%	-20.28%	2.43%	3.71%
P/E	8.15x	8.62x	7.84x	7.54x	11.6x	14.5x	13.7x	11.5x
PBR	1.04x	0.81x	0.77x	0.75x	0.85x	0.68x	0.69x	0.72x
PEG	-	-0.4x	0.81x	1.14x	-0.5x	-0.4x	2.52x	0.6x
Capitalization / Revenue	0.76x	0.6x	0.66x	0.66x	0.76x	0.64x	0.63x	0.62x
EV / Revenue	0.7x	0.47x	0.44x	0.44x	0.54x	0.46x	0.46x	0.47x
EV / EBITDA	2.38x	1.55x	1.58x	1.48x	1.87x	1.78x	1.79x	1.8x
EV / EBIT	4.96x	3.73x	3.54x	3.59x	5.14x	6.56x	7.01x	6.34x
EV / FCF	5.35x	7.81x	3.04x	5.32x	16.2x	-47.2x	-	-
FCF Yield	18.7%	12.8%	32.9%	18.8%	6.19%	-2.12%	-	-
Dividend per Share ²	0.45	0.5	0.55	0.6	0.63	0.6506	0.6744	0.7233
Rate of return	5.16%	6.99%	7.71%	8.2%	7.56%	9.85%	10.2%	11%
EPS ²	1.07	0.83	0.91	0.97	0.72	0.456	0.4808	0.5768
Distribution rate	42.1%	60.2%	60.4%	61.9%	87.5%	143%	140%	125%
Net sales ¹	2,427	2,508	2,297	2,356	2,297	2,175	2,211	2,248
EBITDA ¹	714.2	762.1	632.4	700	665.3	556.9	567	583.2
EBIT ¹	343.2	316.2	282.7	289	241.8	151	144.7	165.9
Net income ¹	225.3	176.1	191.9	206	152.8	96.34	105.1	125.5
Net Debt ¹	-134.8	-325.7	-505.1	-506.1	-514.6	-398.6	-374.5	-336.9
Reference price ²	8.725	7.155	7.135	7.315	8.330	6.605	6.605	6.605
Nbr of stocks (in thousands)	210,486	210,486	210,898	211,022	210,925	210,308	-	-
Announcement Date	11/2/22	15/2/23	15/2/24	13/2/25	13/2/26	-	-	-

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.($)
WALT DISNEY COMPANY (THE)	18.49x	2.17x	9.69x	1.43%	182B
FORMULA ONE GROUP	42.49x	6.1x	26.22x	-.--%	23.39B
TBS HOLDINGS,INC.	18.26x	1.91x	19.84x	1.68%	5.86B
ORIENTAL PEARL GROUP CO.,LTD.	44.37x	-	-	2.02%	4.23B
FUJI MEDIA HOLDINGS, INC.	13.27x	1.82x	17.63x	4.81%	3.8B
LIBERTY GLOBAL LTD.	-6.31x	2.17x	7.75x	-.--%	3.48B
ITV PLC	11.99x	0.87x	5.67x	7.11%	3.48B
CANAL+ SA	15.61x	0.61x	4.77x	1.4%	3.36B
MFE-MEDIAFOREUROPE N.V.	7.7x	0.72x	3.26x	6.39%	2.16B
Average	18.43x	2.05x	11.85x	2.76%	25.74B
Weighted average by Cap.	20.68x	2.51x	11.56x	1.47%