Valuation DPC Dash Ltd Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:25:02 2026-09-01 EDT			5-day change	1st Jan Change
3.140 ^EUR	-3.09%		0.00%	-

08-27	Jefferies Adjusts DPC Dash's Price Target to HK$82 From HK$80, Keeps at Buy	MT
08-26	DPC Dash Ltd, H1 2026 Earnings Call, Aug 26, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,314	9,569	8,464	3,631	-	-
Change	-	30.84%	-11.55%	-57.1%	-	-
Enterprise Value (EV) ¹	6,495	8,700	7,662	2,755	4,397	4,415
Change	-	33.96%	-11.93%	-64.05%	59.63%	0.42%
P/E	-256x	175x	61.3x	22x	13.1x	9.74x
PBR	3.48x	4.27x	3.46x	1.38x	1.25x	1.12x
PEG	2.8x	-1x	0x	1.1x	0.2x	0.3x
Capitalization / Revenue	2.4x	2.22x	1.57x	0.56x	0.47x	0.39x
EV / Revenue	2.13x	2.02x	1.42x	0.43x	0.57x	0.48x
EV / EBITDA	21.5x	17.6x	12.1x	3.13x	4.12x	3.13x
EV / EBIT	-152x	51.7x	27.2x	9.92x	10.1x	7.49x
EV / FCF	26.1x	-	-	5.62x	8.56x	5.24x
FCF Yield	3.83%	-	-	17.8%	11.7%	19.1%
Dividend per Share ²	-	-	-	-	0.5765	0.787
Rate of return	-	-	-	-	2.09%	2.85%
EPS ²	-0.22	0.42	1.05	1.255	2.1	2.832
Distribution rate	-	-	-	-	27.4%	27.8%
Net sales ¹	3,051	4,314	5,382	6,427	7,736	9,200
EBITDA ¹	301.7	495.2	634.6	881.3	1,067	1,410
EBIT ¹	-42.6	168.2	281.8	277.6	434.3	589.2
Net income ¹	-26.6	55.2	141.9	164.9	273.2	373.6
Net Debt ¹	-819.2	-869.3	-801.7	-876.3	766.2	784.7
Reference price ²	56.23	73.30	64.39	27.59	27.59	27.59
Nbr of stocks (in thousands)	130,068	130,559	131,459	131,619	-	-
Announcement Date	3/27/24	3/27/25	3/25/26	-	-	-

¹CNY in Million²CNY

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.($)
MCDONALD'S CORPORATION	20.56x	8x	14.47x	2.85%	186B
CHIPOTLE MEXICAN GRILL, INC.	33.77x	4.1x	23.2x	-.--%	48.12B
YUM! BRANDS, INC.	18.86x	5.79x	16.9x	1.96%	41.84B
RESTAURANT BRANDS INTERNATIONAL INC.	17.61x	3.98x	12.36x	3.31%	27.16B
YUM CHINA HOLDINGS, INC.	15.13x	1.09x	7.16x	2.66%	15.28B
DOMINO'S PIZZA INC.	17.99x	3.1x	14.46x	2.33%	11.32B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD.	29.72x	2.46x	-	0.81%	6.72B
AMERICANA RESTAURANTS INTERNATIONAL PLC	19.12x	2.13x	8.7x	4.02%	5.56B
Average	21.59x	3.83x	13.89x	2.24%	42.81B
Weighted average by Cap.	21.80x	6.19x	15.43x	2.33%