Valuation AmRest Holdings SE Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:05:05 2026-08-07 EDT			5-day change	1st Jan Change
2.135 ^EUR	-4.04%		-9.15%	-29.30%

07-08	AmRest Secures Up to EUR100 Million Additional Bank Financing, Extends Maturity	MT
05-08	AmRest Holdings SE, Q1 2026 Earnings Call, May 08, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,074	4,288	5,810	4,035	2,880	2,345	-	-
Change	-	-29.41%	35.51%	-30.56%	-28.62%	-18.59%	-	-
Enterprise Value (EV) ¹	12,115	10,422	11,351	10,057	9,107	9,251	9,446	2,345
Change	-	-13.98%	8.92%	-11.4%	-9.45%	1.58%	2.1%	-75.18%
P/E	39.4x	415x	-	112x	45.4x	13x	12.1x	-
PBR	-	-	3.49x	2.6x	1.83x	1.4x	1.28x	-
PEG	-	-4.4x	-	-	0.6x	0x	1.65x	-
Capitalization / Revenue	0.68x	0.38x	0.55x	0.38x	0.27x	0.2x	0.2x	0.19x
EV / Revenue	1.35x	0.91x	1.08x	0.95x	0.84x	0.8x	0.79x	0.19x
EV / EBITDA	7.08x	5.68x	6.81x	5.53x	5.18x	4.88x	4.91x	1.17x
EV / EBIT	25.1x	29.7x	25.4x	20.5x	18.6x	15x	15.5x	3.93x
EV / FCF	9.64x	9.86x	15.2x	12.5x	9.91x	11.7x	9.84x	-
FCF Yield	10.4%	10.1%	6.6%	7.97%	10.1%	8.58%	10.2%	-
Dividend per Share ²	-	-	-	-	0.2952	-	0.2945	-
Rate of return	-	-	-	-	2.2%	-	2.69%	-
EPS ²	0.7031	0.0471	-	0.1664	0.2952	0.846	0.908	-
Distribution rate	-	-	-	-	100%	-	32.4%	-
Net sales ¹	8,986	11,404	10,498	10,634	10,789	11,633	11,921	12,086
EBITDA ¹	1,710	1,835	1,667	1,818	1,759	1,897	1,926	2,007
EBIT ¹	483.3	351.2	446.9	491.7	488.4	617.9	609.1	596.9
Net income ¹	154.4	6.423	193.9	35.36	67.9	184.5	175.9	161.2
Net Debt ¹	6,041	6,134	5,541	6,022	6,227	6,906	7,101	-
Reference price ²	27.72	19.56	26.60	18.60	13.40	10.96	10.96	10.96
Nbr of stocks (in thousands)	219,110	219,202	218,422	216,921	214,938	213,931	-	-
Announcement Date	2/28/22	2/28/23	2/28/24	2/27/25	2/25/26	-	-	-

¹PLN in Million²PLN

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.($)
STARBUCKS CORPORATION	45.79x	3.65x	23.85x	2.4%	120B
COMPASS GROUP PLC	24.48x	1.23x	12.14x	2.28%	54.73B
DARDEN RESTAURANTS, INC.	18.73x	1.91x	11.53x	3.07%	24.39B
MIXUE GROUP	11.66x	1.65x	7.42x	0.88%	11.1B
ZENSHO HOLDINGS CO., LTD.	32.18x	1.24x	11.42x	0.8%	10.39B
SODEXO	32.24x	0.48x	9.05x	2.9%	9.64B
FOOD & LIFE COMPANIES LTD.	41.02x	2.79x	15.67x	0.36%	8.17B
HAIDILAO INTERNATIONAL HOLDING LTD.	12.04x	1.04x	5.98x	7.21%	8.04B
CAVA GROUP, INC.	113.17x	4.63x	36.37x	-.--%	7.27B
Average	36.81x	2.07x	14.82x	2.21%	28.23B
Weighted average by Cap.	36.75x	2.57x	17.88x	2.34%