Valuation Prosus N.V. Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 10:34:15 06/08/2026 +04			5-day change	1st Jan Change
7.550 ^EUR	-1.31%		+5.59%	-25.25%

07-24	TBC Bank Group Closes Purchase of Majority Stake in OLX Uzbekistan	MT
07-23	PROSUS : Deutsche Bank keeps its Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	76,627	99,625	78,467	104,988	104,839	101,427	-	-
Change	-	30.01%	-21.24%	33.8%	-0.14%	-3.25%	-	-
Enterprise Value (EV) ¹	79,074	106,159	92,530	114,327	106,660	104,518	103,168	103,582
Change	-	34.25%	-12.84%	23.56%	-6.71%	-2.01%	-1.29%	0.4%
P/E	4.18x	10.7x	12.3x	9.61x	8.5x	11.4x	9.51x	8.05x
PBR	2.05x	2.22x	1.89x	2.19x	1.78x	1.63x	1.41x	1.22x
PEG	-	-0.3x	-0.5x	0.1x	2.46x	-0.6x	0.5x	0.4x
Capitalization / Revenue	11.2x	17.3x	14.4x	17x	10.8x	8.38x	7.62x	6.91x
EV / Revenue	11.5x	18.4x	16.9x	18.5x	11x	8.63x	7.75x	7.06x
EV / EBITDA	-192x	-171x	-	250x	101x	101x	73.7x	58.7x
EV / EBIT	-92.1x	-79.3x	-169x	661x	172x	178x	108x	83x
EV / FCF	-94.2x	-285x	93.6x	63x	76.1x	57.9x	45.2x	56.5x
FCF Yield	-1.06%	-0.35%	1.07%	1.59%	1.31%	1.73%	2.21%	1.77%
Dividend per Share ³	0.0642	0.0642	0.07	0.2	0.28	0.2441	0.2822	0.3123
Rate of return	0.29%	0.19%	0.24%	0.47%	0.72%	0.59%	0.68%	0.75%
EPS ³	5.327	3.082	2.368	4.432	4.586	3.636	4.373	5.165
Distribution rate	1.21%	2.08%	2.96%	4.51%	6.11%	6.71%	6.45%	6.05%
Net sales ¹	6,866	5,765	5,467	6,170	9,705	12,105	13,305	14,671
EBITDA ¹	-411	-622	-	457	1,053	1,037	1,400	1,764
EBIT ¹	-859	-1,338	-546	173	619	586.7	958.1	1,248
Net income ¹	18,733	10,112	6,606	12,367	11,638	8,997	11,333	12,288
Net Debt ¹	2,447	6,534	14,063	9,339	1,821	3,091	1,741	2,155
Reference price ³	22.29	33.01	29.08	42.58	38.98	41.57	41.57	41.57
Nbr of stocks (in thousands)	3,095,179	2,778,125	2,498,516	2,281,498	2,332,659	2,113,208	-	-
Announcement Date	27/06/22	27/06/23	24/06/24	23/06/25	29/06/26	-	-	-

¹EUR in Million²USD in Million³EUR

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.($)
TENCENT HOLDINGS LIMITED	16.52x	4.5x	10.51x	1.25%	563B
NETFLIX, INC.	20.72x	6.13x	18.42x	-.--%	309B
UBER TECHNOLOGIES, INC.	22.21x	2.43x	12.43x	-.--%	139B
SK SQUARE CO., LTD.	3.87x	80.67x	2.91x	0.14%	104B
PROSUS N.V.	11.43x	8.63x	100.78x	0.59%	101B
SPOTIFY TECHNOLOGY S.A.	34.13x	3.95x	25.85x	-.--%	99.14B
AIRBNB, INC.	29.95x	5.68x	16.06x	-.--%	90.5B
DOORDASH, INC.	81.64x	4.8x	23.45x	-.--%	90.31B
NASPERS LIMITED	9.29x	3.08x	48.42x	0.66%	41.47B
Average	25.53x	13.32x	28.76x	0.29%	170.83B
Weighted average by Cap.	22.25x	10.06x	20.81x	0.52%