Valuation Allfunds Group plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:15:29 2026-07-10 EDT			After hours 15:59:59
8.360 ^EUR	-1.42%		8.610	+2.99%

06-28	Allfunds Group plc Reports Termination of Delfin Rueda Arroyo as Director Appointment Effective June 28, 2026	CI
06-23	Deutsche Boerse seeks approval under EU subsidies rules for Allfunds deal	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,887	4,107	3,967	3,065	4,816	5,147	-	-
Change	-	-62.27%	-3.41%	-22.72%	57.1%	6.88%	-	-
Enterprise Value (EV) ¹	8,469	2,048	1,587	196.5	4,816	5,399	5,502	3,543
Change	-	-75.82%	-22.52%	-87.61%	2,350.29%	12.12%	1.9%	-35.6%
P/E	77.8x	83.5x	45.9x	-18.4x	2,063x	32.1x	25.4x	26.9x
PBR	4.68x	1.74x	1.69x	1.5x	-	2.61x	2.53x	2.37x
PEG	-	-1.3x	0.6x	0x	-20x	0x	1x	-4.77x
Capitalization / Revenue	21.5x	8.3x	7.27x	4.85x	7.53x	7.39x	6.7x	6.3x
EV / Revenue	16.7x	4.14x	2.91x	0.31x	7.53x	7.76x	7.16x	4.34x
EV / EBITDA	23.1x	5.84x	4.42x	0.47x	11.5x	11.5x	10.5x	5.89x
EV / EBIT	24.6x	6.41x	4.96x	0.52x	13x	12.9x	11.5x	6.33x
EV / FCF	16.9x	9.4x	2.47x	0.83x	19.5x	1.48x	12.8x	6.13x
FCF Yield	5.92%	10.6%	40.4%	121%	5.12%	67.5%	7.81%	16.3%
Dividend per Share ²	0.05	0.09	0.0935	0.131	0.131	0.1712	0.182	0.2275
Rate of return	0.29%	1.38%	1.46%	2.6%	1.63%	1.99%	2.11%	2.64%
EPS ²	0.2223	0.0781	0.14	-0.2734	0.0039	0.2678	0.3391	0.32
Distribution rate	22.5%	115%	66.8%	-47.9%	3,359%	63.9%	53.7%	71.1%
Net sales ¹	505.7	494.7	545.5	632.1	639.9	696	768.5	817
EBITDA ¹	367.2	350.4	359.2	422.2	417.3	471	524.3	601.6
EBIT ¹	344.1	319.3	319.7	378.8	369.4	418.3	480.2	559.3
Net income ¹	107.7	49.18	85.7	-168.5	2.3	155.1	188.6	189.2
Net Debt ¹	-2,418	-2,059	-2,380	-2,869	-	252.4	354.8	-1,604
Reference price ²	17.296	6.525	6.425	5.040	8.045	8.610	8.610	8.610
Nbr of stocks (in thousands)	629,426	629,426	617,400	608,217	598,610	597,801	-	-
Announcement Date	2/25/22	2/27/23	2/29/24	3/4/25	3/3/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HYPOPORT SE	15.85x	0.87x	6.91x	-.--%	634M
CAB PAYMENTS HOLDINGS PLC	9.98x	1.19x	3.98x	-.--%	260M
WEBCASH CORPORATION	6.87x	0.67x	2.85x	1.71%	50.82M
Average	10.90x	0.91x	4.58x	0.57%	315.02M
Weighted average by Cap.	13.75x	0.94x	5.88x	0.09%