Valuation Investec plc Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 15:13:53 25/06/2026 +04			5-day change	1st Jan Change
7.300 ^EUR	-1.35%		-2.04%	+14.29%

06-04	CMC profit jumps; Hg increases investment in HgT	AN
06-03	WINNERS & LOSERS: Howden's acquisition; B&M signals recovery on track	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	4,610	3,845	4,725	4,046	4,772	5,178	-	-
Change	-	-16.58%	22.88%	-14.39%	17.95%	8.52%	-	-
Enterprise Value (EV)	4,610	3,845	4,725	4,046	4,772	5,178	5,178	5,178
Change	-	-16.58%	22.88%	-14.39%	17.95%	8.52%	0%	0%
P/E	-	-	5.16x	6.83x	7.55x	7.94x	7.19x	6.28x
PBR	-	-	-	-	0.89x	-	-	-
PEG	-	-	-	-0.2x	1.13x	2.71x	0.7x	0.4x
Capitalization / Revenue	2.32x	1.69x	2.31x	1.85x	2.09x	2.18x	2.04x	1.89x
EV / Revenue	0x	0x	0x	0x	0x	2.18x	2.04x	1.89x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.69x	4.77x	4.18x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.257	-	0.345	0.365	0.385	0.41	0.45	0.51
Rate of return	5.07%	-	6.61%	7.6%	6.8%	6.69%	7.34%	8.32%
EPS ²	-	-	1.01	0.703	0.75	0.772	0.853	0.977
Distribution rate	-	-	34.2%	51.9%	51.3%	53.1%	52.8%	52.2%
Net sales ¹	1,990	2,280	2,046	2,190	2,281	2,377	2,542	2,739
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	716.2	917	963.6	1,039	1,075	1,103	1,085	1,238
Net income ¹	516.2	804.9	941	693.5	724.5	784.6	856	991.5
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	5.070	4.477	5.216	4.801	5.660	6.131	6.131	6.131
Nbr of stocks (in thousands)	913,590	856,353	896,090	843,759	834,812	837,503	-	-
Announcement Date	19/05/22	18/05/23	23/05/24	22/05/25	21/05/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MACQUARIE GROUP LIMITED	18.94x	3.53x	9.68x	3.03%	63.2B
ORIX CORPORATION	11.7x	3.71x	31.12x	3.19%	42.15B
EQUITABLE HOLDINGS, INC.	7x	-	-	2.6%	12.19B
SBI HOLDINGS, INC.	4.32x	1.2x	-	4.13%	10.71B
VOYA FINANCIAL, INC.	10.46x	0.74x	-	2.14%	8.17B
WESTERN SECURITIES CO.,LTD.	16.2x	-	-	-	4.35B
FIRST CAPITAL SECURITIES CO., LTD.	27.27x	-	-	1.65%	4.12B
ROSEBANK INDUSTRIES PLC	-157.4x	2.77x	15.3x	1.07%	4.1B
XIANGCAI CO.,LTD	61.15x	-	-	-	3.33B
Average	-0.04x	2.39x	18.70x	2.55%	16.92B
Weighted average by Cap.	10.82x	3.19x	18.15x	2.98%