Valuation Acast AB Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 08:42:30 2026-07-02 EDT			5-day change	1st Jan Change
3.730 ^EUR	+4.04%		-1.51%	+13.45%

06-12	Finserve Micro Cap gains 6.65 percent in May: a strong month for small caps	FW
06-02	Handelsbanken Fonder trims Acast stake to just below 5 percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,122	1,188	1,809	2,843	6,268	7,353	-	-
Change	-	-71.18%	52.29%	57.16%	120.48%	17.32%	-	-
Enterprise Value (EV) ¹	2,780	348.8	1,071	2,270	5,814	6,678	6,448	6,110
Change	-	-87.45%	207.18%	111.9%	156.09%	14.86%	-3.44%	-5.24%
P/E	-12.1x	-4.13x	-10.1x	37.4x	-55.4x	46.9x	29.1x	20.5x
PBR	2.43x	0.9x	1.58x	2.24x	5.31x	5.64x	4.7x	3.8x
PEG	-	0.2x	0.3x	-0x	0x	-0x	0.5x	0.5x
Capitalization / Revenue	4.02x	0.85x	1.11x	1.46x	2.49x	2.5x	2.15x	1.9x
EV / Revenue	2.71x	0.25x	0.65x	1.17x	2.31x	2.27x	1.88x	1.58x
EV / EBITDA	-18.5x	-1.28x	-5.72x	93.4x	80.3x	25.8x	16.1x	11.6x
EV / EBIT	-14.6x	-1.06x	-4.14x	-39.5x	-322x	42x	22x	14.8x
EV / FCF	-19.7x	-	-	-	-184x	34.6x	24.4x	16.8x
FCF Yield	-5.07%	-	-	-	-0.54%	2.89%	4.09%	5.96%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.91	-1.59	-0.99	0.42	-0.62	0.86	1.385	1.97
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,026	1,390	1,636	1,944	2,517	2,947	3,424	3,862
EBITDA ¹	-150.5	-272.3	-187.3	24.31	72.36	258.5	399.5	524.5
EBIT ¹	-190.5	-330	-258.6	-57.51	-18.04	159	293.5	411.5
Net income ¹	-300.4	-286.4	-179.7	78.22	-112.4	167.5	270	384
Net Debt ¹	-1,342	-839	-737.5	-572.6	-454	-675.5	-905	-1,243
Reference price ²	23.06	6.56	9.99	15.70	34.35	40.30	40.30	40.30
Nbr of stocks (in thousands)	178,731	181,068	181,068	181,068	182,465	182,465	-	-
Announcement Date	2/11/22	2/15/23	2/12/24	2/12/25	2/11/26	-	-	-

¹SEK in Million²SEK

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.($)
TENCENT HOLDINGS LIMITED	14.41x	3.93x	9.16x	1.43%	492B
NETFLIX, INC.	20.65x	6.11x	18.36x	-.--%	312B
UBER TECHNOLOGIES, INC.	23.93x	2.56x	13.2x	-.--%	148B
SK SQUARE CO., LTD.	6.43x	137.56x	5.02x	0.09%	149B
SPOTIFY TECHNOLOGY S.A.	32.4x	3.94x	25.79x	-.--%	97.15B
PROSUS N.V.	9.55x	8.09x	89.45x	0.66%	92.84B
AIRBNB, INC.	28.96x	5.47x	15.46x	-.--%	87.43B
DOORDASH, INC.	73.91x	4.37x	21.35x	-.--%	82.29B
NASPERS LIMITED	8.23x	2.91x	41.31x	0.59%	38.46B
Average	24.27x	19.44x	26.57x	0.31%	166.68B
Weighted average by Cap.	20.67x	17.89x	18.97x	0.53%