Valuation OPAP Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 18:39:49 29/07/2026 +04			5-day change	1st Jan Change
13.22 ^EUR	+3.12%		-2.58%	-30.27%

07-07	Czech finance sets its sights on Italy, more than EUR2.6bn invested	AN
06-11	Allwyn AG Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	10,570	-	-
Change	-	49.55%	-	-
Enterprise Value (EV) ¹	7,068	17,432	17,359	17,141
Change	-	146.63%	-0.42%	-1.26%
P/E	-	23.9x	17.3x	13.8x
PBR	-	-4.7x	-6.55x	-7.91x
PEG	-	-	0.5x	0.6x
Capitalization / Revenue	0.79x	1.02x	0.96x	0.91x
EV / Revenue	0.79x	1.68x	1.57x	1.47x
EV / EBITDA	-	9.03x	8.23x	7.57x
EV / EBIT	-	11.1x	9.34x	8.58x
EV / FCF	-	24.8x	16.3x	14.5x
FCF Yield	-	4.03%	6.13%	6.88%
Dividend per Share ²	-	1	1.01	1.05
Rate of return	-	7.52%	7.59%	7.9%
EPS ²	-	0.5566	0.7698	0.9626
Distribution rate	-	180%	131%	109%
Net sales ¹	8,991	10,384	11,052	11,656
EBITDA ¹	-	1,930	2,109	2,266
EBIT ¹	-	1,565	1,858	1,999
Net income ¹	732	616.8	694.7	819.5
Net Debt ¹	-	6,862	6,789	6,570
Reference price ²	19.10	13.30	13.30	13.30
Nbr of stocks (in thousands)	370,063	794,759	-	-
Announcement Date	19/03/26	-	-	-

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.($)
ARISTOCRAT LEISURE LIMITED	24.89x	6.39x	14.98x	1.58%	26.65B
FLUTTER ENTERTAINMENT PLC	51.34x	1.6x	10.43x	-.--%	18.92B
GALAXY ENTERTAINMENT GROUP LIMITED	13.7x	2.28x	8.12x	4.59%	18.78B
SANDS CHINA LTD.	14.79x	2.5x	9.32x	6.77%	15.01B
EVOLUTION AB	12.71x	5.79x	8.8x	3.98%	14.78B
DRAFTKINGS INC.	102.55x	1.89x	17.03x	-.--%	12.21B
THE LOTTERY CORPORATION LIMITED	35.63x	3.9x	19.43x	2.89%	8.66B
BOYD GAMING CORPORATION	13.53x	2.32x	7.86x	0.85%	6.78B
LOTTOMATICA GROUP S.P.A.	17.08x	3.3x	8.28x	2.3%	6.64B
Average	31.80x	3.33x	11.58x	2.55%	14.27B
Weighted average by Cap.	31.68x	3.59x	11.71x	2.61%