Valuation Fox Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:01:49 2026-07-21 EDT			5-day change	1st Jan Change
44.80 ^EUR	+0.45%		+2.75%	-17.80%

07-20	Darline Graham to run for full term to replace her brother in US Senate	RE
07-19	ICE officers to wear body cameras during vehicle stops, border czar says	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,054	17,302	16,661	15,488	24,158	22,829	-	-
Change	-	-17.82%	-3.71%	-7.04%	55.98%	-5.5%	-	-
Enterprise Value (EV) ¹	23,119	19,308	19,599	18,366	25,409	25,116	24,053	23,069
Change	-	-16.48%	1.5%	-6.29%	38.35%	-1.15%	-4.23%	-4.09%
P/E	10.3x	15.2x	14.6x	11x	11.4x	15.6x	10.2x	10.4x
PBR	1.99x	1.56x	1.74x	1.48x	2.09x	2.11x	1.85x	1.66x
PEG	-	-0.4x	1.4x	0.3x	0.2x	-0.6x	0.2x	-7.22x
Capitalization / Revenue	1.63x	1.24x	1.12x	1.11x	1.48x	1.37x	1.32x	1.3x
EV / Revenue	1.79x	1.38x	1.31x	1.31x	1.56x	1.51x	1.39x	1.32x
EV / EBITDA	7.49x	6.53x	6.14x	6.37x	7.01x	6.75x	6.1x	5.97x
EV / EBIT	8.36x	7.5x	7.09x	7.41x	7.87x	7.67x	6.76x	6.67x
EV / FCF	10.7x	12.2x	13.6x	12.3x	8.49x	16.4x	8.96x	9.15x
FCF Yield	9.32%	8.17%	7.36%	8.14%	11.8%	6.1%	11.2%	10.9%
Dividend per Share ²	0.46	0.48	0.5	0.52	0.54	0.5982	0.5855	0.6172
Rate of return	1.24%	1.49%	1.47%	1.51%	0.96%	1.04%	1.02%	1.07%
EPS ²	3.61	2.11	2.33	3.13	4.91	3.686	5.633	5.552
Distribution rate	12.7%	22.7%	21.5%	16.6%	11%	16.2%	10.4%	11.1%
Net sales ¹	12,909	13,974	14,913	13,980	16,300	16,617	17,358	17,498
EBITDA ¹	3,087	2,955	3,191	2,883	3,624	3,720	3,941	3,866
EBIT ¹	2,765	2,574	2,764	2,478	3,229	3,275	3,560	3,457
Net income ¹	2,150	1,205	1,239	1,501	2,263	1,619	2,380	2,256
Net Debt ¹	2,065	2,006	2,938	2,878	1,251	2,287	1,224	239.8
Reference price ²	37.13	32.16	34.00	34.37	56.04	57.57	57.57	57.57
Nbr of stocks (in thousands)	580,208	556,749	504,638	466,731	449,618	419,901	-	-
Announcement Date	8/4/21	8/10/22	8/8/23	8/6/24	8/5/25	-	-	-

¹USD in Million²USD

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.($)
NEXSTAR MEDIA GROUP, INC.	5.68x	2.06x	5.85x	4.03%	5.63B
RTL GROUP S.A.	15.65x	0.88x	5.83x	7.5%	5.52B
VERSANT MEDIA GROUP, INC.	8.51x	1.05x	3.42x	3.39%	5.09B
NIPPON TELEVISION HOLDINGS, INC.	12.93x	0.93x	6.37x	1.57%	4.41B
SUN TV NETWORK LIMITED	11.4x	2.41x	4.65x	3.24%	2B
TV ASAHI HOLDINGS CORPORATION	12.41x	0.68x	7.2x	3.42%	1.95B
MBC GROUP	47.24x	1.1x	22.79x	-	1.86B
M6 MÉTROPOLE TÉLÉVISION	13.71x	1.06x	6.07x	9.77%	1.71B
Average	15.94x	1.27x	7.77x	4.7%	3.52B
Weighted average by Cap.	13.39x	1.27x	6.63x	4.49%