Valuation BT Group plc Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 03:41:06 2026-09-02 EDT			5-day change	1st Jan Change
2.431 ^EUR	+2.10%		-1.34%	+13.98%

08-18	WINNERS & LOSERS: Kainos ups view; downbeat trade in Tokyo hits trusts	AN
08-06	UK Stocks-Factors to watch on August 6	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	18,086	14,344	10,700	16,251	20,648	20,220	-	-
Change	-	-20.69%	-25.4%	51.88%	27.06%	-2.08%	-	-
Enterprise Value (EV) ¹	36,095	33,203	30,179	36,067	40,614	38,688	38,075	37,470
Change	-	-8.01%	-9.11%	19.51%	12.61%	-4.74%	-1.58%	-1.59%
P/E	14.1x	7.71x	12.8x	15.6x	19.5x	14.9x	14x	13.5x
PBR	1.18x	0.98x	0.86x	1.28x	1.67x	1.56x	1.49x	1.43x
PEG	-	0.2x	-0.2x	0.7x	10.34x	0.5x	2.28x	3.77x
Capitalization / Revenue	0.87x	0.69x	0.51x	0.8x	1.05x	1.09x	1.08x	1.09x
EV / Revenue	1.73x	1.61x	1.45x	1.77x	2.07x	2.09x	2.04x	2.03x
EV / EBITDA	4.76x	4.19x	3.73x	4.39x	4.93x	4.71x	4.62x	4.52x
EV / EBIT	11.4x	10.5x	9.43x	11x	12.1x	11.4x	10.9x	10.3x
EV / FCF	27.7x	25x	23.6x	22.6x	26.9x	19.1x	15.9x	14x
FCF Yield	3.61%	4%	4.24%	4.43%	3.71%	5.24%	6.28%	7.15%
Dividend per Share ²	0.077	0.077	0.08	0.0816	0.0832	0.0858	0.0896	0.0976
Rate of return	4.23%	5.28%	7.3%	4.92%	3.95%	4.18%	4.37%	4.75%
EPS ²	0.129	0.189	0.086	0.106	0.108	0.1381	0.1465	0.1518
Distribution rate	59.7%	40.7%	93%	77%	77%	62.2%	61.1%	64.3%
Net sales ¹	20,845	20,669	20,835	20,370	19,646	18,542	18,642	18,496
EBITDA ¹	7,577	7,928	8,100	8,209	8,230	8,207	8,234	8,296
EBIT ¹	3,172	3,175	3,201	3,276	3,355	3,388	3,498	3,629
Net income ¹	1,274	1,905	855	1,054	1,077	1,387	1,493	1,603
Net Debt ¹	18,009	18,859	19,479	19,816	19,966	18,468	17,856	17,250
Reference price ²	1.822	1.458	1.096	1.658	2.105	2.052	2.052	2.052
Nbr of stocks (in thousands)	9,926,432	9,837,816	9,758,030	9,798,437	9,809,240	9,853,621	-	-
Announcement Date	5/12/22	5/18/23	5/16/24	5/22/25	5/21/26	-	-	-

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.($)
VERIZON COMMUNICATIONS, INC.	11.07x	2.59x	6.86x	5.61%	209B
DEUTSCHE TELEKOM AG	13.8x	2.18x	5.02x	3.97%	158B
NTT, INC.	13.89x	1.86x	8x	3.04%	89.32B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.63x	1.78x	4.5x	2.81%	69.33B
SAUDI TELECOM COMPANY	15.58x	2.72x	8.51x	4.98%	58.97B
SINGAPORE TELECOMMUNICATIONS LIMITED	24.03x	5.42x	19.8x	4.54%	57.21B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.66x	2.76x	6.18x	4.43%	50.67B
ORANGE	11.58x	1.75x	5.3x	5.07%	47.79B
SWISSCOM AG	23.39x	3.2x	7.03x	4.29%	40.06B
Average	15.63x	2.70x	7.91x	4.31%	86.69B
Weighted average by Cap.	14.25x	2.56x	7.35x	4.43%