Valuation TF1 Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 22:40:17 08/07/2026 +04			5-day change	1st Jan Change
6.760 ^EUR	0.00%		+1.81%	-18.01%

09:01am	Political survivor Le Pen makes her boldest gamble yet for France's presidency	RE
07-07	Will Le Pen run for French president with an ankle tag?	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	1,424	-	-
Change	-	-17.99%	-0.08%	2.58%	13.82%	-18.93%	-	-
Enterprise Value (EV) ¹	1,702	1,180	999.7	1,038	1,242	1,044	1,080	1,177
Change	-	-30.64%	-15.31%	3.79%	19.75%	-15.98%	3.44%	8.96%
P/E	8.15x	8.62x	7.84x	7.54x	11.6x	14x	13.2x	10.6x
PBR	1.04x	0.81x	0.77x	0.75x	0.85x	0.7x	0.71x	0.74x
PEG	-	-0.4x	0.81x	1.14x	-0.5x	-0.4x	2.19x	0.4x
Capitalization / Revenue	0.76x	0.6x	0.66x	0.66x	0.76x	0.65x	0.64x	0.62x
EV / Revenue	0.7x	0.47x	0.44x	0.44x	0.54x	0.47x	0.48x	0.51x
EV / EBITDA	2.38x	1.55x	1.58x	1.48x	1.87x	1.86x	1.89x	1.95x
EV / EBIT	4.96x	3.73x	3.54x	3.59x	5.14x	6.75x	7.24x	6.39x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.45	0.5	0.55	0.6	0.63	0.6506	0.6764	0.7233
Rate of return	5.16%	6.99%	7.71%	8.2%	7.56%	9.6%	9.98%	10.7%
EPS ²	1.07	0.83	0.91	0.97	0.72	0.4839	0.513	0.6396
Distribution rate	42.1%	60.2%	60.4%	61.9%	87.5%	134%	132%	113%
Net sales ¹	2,427	2,508	2,297	2,356	2,297	2,207	2,243	2,285
EBITDA ¹	714.2	762.1	632.4	700	665.3	561.8	571.7	603.8
EBIT ¹	343.2	316.2	282.7	289	241.8	154.7	149.2	184.2
Net income ¹	225.3	176.1	191.9	206	152.8	98.08	106.2	125
Net Debt ¹	-134.8	-325.7	-505.1	-506.1	-514.6	-380.5	-344.6	-247.9
Reference price ²	8.725	7.155	7.135	7.315	8.330	6.775	6.775	6.775
Nbr of stocks (in thousands)	210,486	210,486	210,898	211,022	210,925	210,240	-	-
Announcement Date	11/02/22	15/02/23	15/02/24	13/02/25	13/02/26	-	-	-

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)	16.62x	2.04x	9.29x	1.54%	169B
FORMULA ONE GROUP	73.77x	6.84x	30.86x	-.--%	24.55B
TBS HOLDINGS,INC.	19.48x	2.17x	21.45x	1.53%	6.35B
ORIENTAL PEARL GROUP CO.,LTD.	40.89x	-	-	2.19%	3.84B
ITV PLC	10.95x	0.91x	5.72x	6.6%	3.79B
FUJI MEDIA HOLDINGS, INC.	15.5x	1.73x	18.51x	4.83%	3.65B
LIBERTY GLOBAL LTD.	-5.69x	2.08x	7.69x	-.--%	3.59B
CANAL+ SA	13.32x	0.61x	4.83x	1.17%	3.36B
MFE-MEDIAFOREUROPE N.V.	7.44x	0.73x	3.27x	6.2%	2.44B
Average	21.36x	2.14x	12.70x	2.67%	24.54B
Weighted average by Cap.	22.85x	2.52x	12.02x	1.54%