Valuation Centrica plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:14:24 2026-07-10 EDT			5-day change	1st Jan Change
2.020 ^EUR	+1.51%		+2.02%	+5.46%

07-09	WINNERS & LOSERS: Astra down on failed test; Computacenter ups outlook	AN
07-09	FTSE 100 lags Europe as AstraZeneca sinks	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,163	5,624	7,527	6,742	7,678	7,745	-	-
Change	-	35.11%	33.84%	-10.43%	13.88%	0.87%	-	-
Enterprise Value (EV) ¹	3,746	4,425	4,783	3,884	6,191	6,980	7,283	7,447
Change	-	18.14%	8.1%	-18.79%	59.38%	12.74%	4.34%	2.25%
P/E	3.49x	-7.26x	2.03x	5.32x	-113x	14.7x	11.9x	10.5x
PBR	1.78x	5.61x	2.02x	1.57x	2.63x	2.35x	2.16x	1.95x
PEG	-	0x	-0x	-0.1x	1x	-0x	0.5x	0.8x
Capitalization / Revenue	0.23x	0.17x	0.23x	0.27x	0.34x	0.34x	0.34x	0.35x
EV / Revenue	0.2x	0.13x	0.14x	0.16x	0.28x	0.31x	0.32x	0.33x
EV / EBITDA	2.02x	1.11x	1.55x	2.17x	5.65x	5.03x	4.87x	4.68x
EV / EBIT	3.95x	1.34x	1.74x	2.5x	7.61x	8.1x	7.28x	6.95x
EV / FCF	3.14x	4.69x	1.98x	5.3x	-37.1x	-24.4x	-111x	30.1x
FCF Yield	31.8%	21.3%	50.5%	18.9%	-2.7%	-4.09%	-0.9%	3.32%
Dividend per Share ²	-	0.02	0.04	0.045	0.055	0.0618	0.0695	0.0765
Rate of return	-	2.07%	2.84%	3.37%	3.24%	3.61%	4.06%	4.47%
EPS ²	0.205	-0.133	0.694	0.251	-0.015	0.116	0.1443	0.1627
Distribution rate	-	-15%	5.76%	17.9%	-367%	53.2%	48.1%	47%
Net sales ¹	18,300	33,637	33,374	24,636	22,365	22,606	22,623	22,393
EBITDA ¹	1,850	3,993	3,085	1,792	1,095	1,389	1,494	1,591
EBIT ¹	948	3,308	2,752	1,552	814	861.4	1,001	1,071
Net income ¹	1,210	-782	3,929	1,332	-72	534.5	664.8	749.4
Net Debt ¹	-417	-1,199	-2,744	-2,858	-1,487	-765	-461.9	-297.8
Reference price ²	0.715	0.965	1.406	1.336	1.696	1.710	1.710	1.710
Nbr of stocks (in thousands)	5,821,795	5,826,874	5,351,809	5,046,686	4,528,421	4,529,035	-	-
Announcement Date	2/24/22	2/16/23	2/15/24	2/20/25	2/19/26	-	-	-

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.($)
NATIONAL GRID PLC	13.7x	5.69x	12.27x	4.04%	81.86B
ABU DHABI NATIONAL ENERGY COMPANY	37.07x	6.29x	17.08x	1.65%	81.43B
ENGIE	14.24x	1.56x	8.01x	5.17%	74.73B
SEMPRA	18.39x	7.1x	14.83x	2.79%	61.58B
EON SE	17.2x	1.19x	9.84x	3.11%	56.67B
RWE AG	22.56x	2.52x	9.4x	2.34%	45.31B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.55x	5.13x	13.29x	3.32%	40.14B
ACWA POWER COMPANY	63.45x	21.41x	37.19x	0.28%	39.18B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.66x	5.07x	9.87x	4.41%	37.98B
Average	24.65x	6.22x	14.64x	3.01%	57.65B
Weighted average by Cap.	23.51x	5.69x	13.98x	3.12%