Valuation 3i Group plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:40:22 2026-10-02 EDT			5-day change	1st Jan Change
29.76 ^EUR	-2.59%		-4.31%	-22.90%

09-25	Stocks rise as Hormuz hopes push oil lower	AN
09-25	WINNERS & LOSERS: Energy stocks slide; Harworth recommends offer	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	13,427	16,223	27,089	34,910	24,816	25,601	-	-
Change	-	20.82%	66.98%	28.87%	-28.91%	3.16%	-	-
Enterprise Value (EV) ¹	14,173	16,586	27,895	35,681	25,363	27,013	27,190	27,198
Change	-	17.03%	68.18%	27.91%	-28.92%	6.51%	0.66%	0.03%
P/E	3.35x	3.56x	7.08x	6.95x	4.53x	4.92x	4x	3.72x
PBR	1.05x	0.96x	1.34x	1.42x	0.8x	0.73x	0.65x	0.56x
PEG	-	0.2x	-0.4x	0.2x	1.31x	-1.35x	0.2x	0.5x
Capitalization / Revenue	2.97x	3.54x	7.06x	6.7x	4.54x	4.84x	3.69x	3.21x
EV / Revenue	3.13x	3.62x	7.27x	6.85x	4.64x	5.11x	3.92x	3.41x
EV / EBITDA	3.2x	3.34x	6.83x	6.98x	-	3.67x	3.17x	2.84x
EV / EBIT	3.21x	3.35x	6.84x	7x	4.76x	5.14x	4.41x	3.92x
EV / FCF	28.3x	17.3x	76.8x	49.6x	25x	42.1x	48.6x	64.1x
FCF Yield	3.53%	5.79%	1.3%	2.02%	4.01%	2.38%	2.06%	1.56%
Dividend per Share ²	0.465	0.53	0.61	0.73	0.845	0.9477	1.056	1.151
Rate of return	3.35%	3.15%	2.17%	2.02%	3.47%	3.71%	4.13%	4.51%
EPS ²	4.143	4.738	3.967	5.206	5.386	5.19	6.39	6.863
Distribution rate	11.2%	11.2%	15.4%	14%	15.7%	18.3%	16.5%	16.8%
Net sales ¹	4,525	4,585	3,839	5,211	5,464	5,290	6,941	7,972
EBITDA ¹	4,424	4,962	4,085	5,110	-	7,355	8,569	9,587
EBIT ¹	4,417	4,956	4,077	5,098	5,324	5,255	6,162	6,935
Net income ¹	4,012	4,577	3,832	5,045	5,302	5,144	6,159	6,787
Net Debt ¹	746	363	806	771	547	1,412	1,590	1,597
Reference price ²	13.88	16.85	28.09	36.16	24.38	25.55	25.55	25.55
Nbr of stocks (in thousands)	967,033	962,816	964,370	965,418	1,017,890	1,001,994	-	-
Announcement Date	5/12/22	5/11/23	5/9/24	5/15/25	5/14/26	-	-	-