Valuation ASOS Plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:09:30 2026-07-13 EDT			5-day change	1st Jan Change
4.100 ^EUR	+8.47%		+12.02%	+33.12%

06-09	Asos plc Announces Board and Committee Changes	CI
06-01	Savannah Energy and Auction Technology CEOs buy	AN

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,868	693.4	521.7	431.6	331.2	434.6	-	-
Change	-	-82.07%	-24.76%	-17.27%	-23.27%	31.22%	-	-
Enterprise Value (EV) ¹	3,669	846.3	841.2	728.7	515.9	535.9	498.6	450.7
Change	-	-76.93%	-0.6%	-13.37%	-29.21%	3.88%	-6.97%	-9.6%
P/E	30.9x	-22.5x	-2.06x	-1.27x	-1.11x	-8.37x	-9.72x	-13.1x
PBR	3.74x	0.68x	0.53x	0.83x	1.56x	1.85x	1.85x	1.56x
PEG	-	0x	-0x	-0x	0.1x	0.1x	0.7x	0.5x
Capitalization / Revenue	0.99x	0.18x	0.15x	0.15x	0.13x	0.19x	0.19x	0.19x
EV / Revenue	0.94x	0.21x	0.24x	0.25x	0.21x	0.24x	0.22x	0.19x
EV / EBITDA	11.3x	6.05x	6.76x	9.1x	3.92x	3.39x	2.87x	2.43x
EV / EBIT	17.8x	19.2x	-29x	-8.94x	-16x	-71.9x	33.2x	15x
EV / FCF	63.3x	-2.79x	-5.21x	7.71x	36.6x	171x	15x	10.4x
FCF Yield	1.58%	-35.8%	-19.2%	13%	2.73%	0.58%	6.67%	9.62%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.255	-0.309	-2.13	-2.844	-2.501	-0.4336	-0.3733	-0.2763
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,910	3,936	3,550	2,906	2,478	2,249	2,268	2,324
EBITDA ¹	325.6	140	124.5	80.1	131.6	158.2	173.6	185.2
EBIT ¹	206.6	44.1	-29	-81.5	-32.2	-7.455	15.04	30.01
Net income ¹	128.4	-30.8	-223.1	-338.7	-298.4	-6.467	-44.57	-42.2
Net Debt ¹	-199.5	152.9	319.5	297.1	184.7	101.3	63.99	16.11
Reference price ²	38.840	6.955	4.384	3.624	2.775	3.630	3.630	3.630
Nbr of stocks (in thousands)	99,592	99,704	119,008	119,106	119,347	119,720	-	-
Announcement Date	10/11/21	10/19/22	11/1/23	11/5/24	11/21/25	-	-	-

¹GBP in Million²GBP

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.($)
AMAZON.COM, INC.	28.31x	3.17x	12.36x	-.--%	2,639B
JD.COM, INC.	10.87x	0.1x	3.93x	3.76%	38.08B
COUPANG, INC.	-66.66x	0.77x	31.93x	-.--%	33.75B
WAYFAIR INC.	50129.21x	1x	15.84x	0.01%	11.78B
ALLEGRO.EU S.A.	22.45x	3.2x	11.12x	-.--%	10.66B
FSN E-COMMERCE VENTURES LIMITED	447.39x	9.54x	129.32x	-.--%	9.91B
ETSY, INC.	22.86x	3.15x	10.87x	-.--%	7.69B
MONOTARO CO., LTD.	26.03x	2.45x	15.55x	1.91%	6B
MOMO.COM INC.	25.26x	0.61x	13.62x	4.34%	2.21B
Average	5,627.30x	2.67x	27.17x	1.11%	306.58B
Weighted average by Cap.	242.23x	3.11x	12.91x	0.06%