Valuation Currys plc Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 12:22:58 2026-09-28 EDT			5-day change	1st Jan Change
1.735 ^EUR	+3.27%		0.00%	+19.66%

09-22	Currys Names New Chief People Officer	MT
09-15	Berenberg likes GSK; Deutsche Bank lifts Astra	AN

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,039	634.9	691.9	1,254	1,310	1,506	-	-
Change	-	-38.9%	8.99%	81.25%	4.46%	14.99%	-	-
Enterprise Value (EV) ¹	2,262	1,965	595.9	2,010	2,086	2,224	2,174	2,151
Change	-	-13.14%	-69.67%	237.3%	3.78%	6.6%	-2.24%	-1.04%
P/E	14.8x	-1.32x	4.19x	12.1x	8.7x	10.7x	10.2x	9.54x
PBR	0.42x	0.34x	0.34x	0.55x	0.6x	0.6x	0.58x	0.55x
PEG	-	0x	-0x	-0.3x	0.2x	-1.71x	1.76x	1.46x
Capitalization / Revenue	0.1x	0.07x	0.08x	0.14x	0.14x	0.16x	0.15x	0.15x
EV / Revenue	0.22x	0.21x	0.07x	0.23x	0.23x	0.23x	0.22x	0.21x
EV / EBITDA	3.85x	3.75x	1.24x	4.09x	3.97x	4.09x	3.89x	3.74x
EV / EBIT	8.26x	9.18x	2.94x	8.93x	8.18x	8.25x	7.79x	7.43x
EV / FCF	31.4x	12.4x	7.27x	13.5x	13.3x	16.6x	17.5x	16.3x
FCF Yield	3.18%	8.09%	13.8%	7.41%	7.53%	6.02%	5.72%	6.15%
Dividend per Share ²	0.0315	0.01	-	0.015	0.03	0.034	0.0387	0.0425
Rate of return	3.38%	1.73%	-	1.31%	2.38%	2.33%	2.65%	2.91%
EPS ²	0.063	-0.436	0.149	0.095	0.145	0.136	0.1438	0.1532
Distribution rate	50%	-2.29%	-	15.8%	20.7%	25%	26.9%	27.7%
Net sales ¹	10,144	9,511	8,476	8,706	9,254	9,591	9,821	10,066
EBITDA ¹	588	524	479	491	526	543.2	559.5	575.8
EBIT ¹	274	214	203	225	255	269.7	278.9	289.7
Net income ¹	71	-481	27	108	165	146.9	150.4	155.8
Net Debt ¹	1,223	1,330	-96	756	776	717.4	667.6	645
Reference price ²	0.933	0.577	0.625	1.148	1.262	1.461	1.461	1.461
Nbr of stocks (in thousands)	1,113,662	1,100,317	1,107,110	1,092,442	1,038,129	1,031,113	-	-
Announcement Date	7/7/22	7/6/23	6/27/24	7/3/25	7/2/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BEST BUY CO., INC.	13.46x	0.42x	6.59x	4.27%	18.98B
JB HI-FI LIMITED	15.08x	0.66x	7.53x	5.01%	5.07B
MOBILE WORLD INVESTMENT CORPORATION	10.02x	0.45x	6.09x	2.86%	4.15B
DIEN MAY XANH INVESTMENT	9.45x	-	-	-	3.76B
CECONOMY AG	7.32x	0.13x	2.7x	2.48%	2.2B
CURRYS PLC	10.75x	0.23x	4.09x	2.33%	1.99B
BIC CAMERA INC.	14.53x	0.31x	6.86x	2.54%	1.89B
UNITED ELECTRONICS COMPANY	10.3x	0.85x	8.13x	8%	1.24B
Average	11.36x	0.44x	6.00x	3.93%	4.91B
Weighted average by Cap.	12.40x	0.44x	6.35x	4.03%