Valuation Greencore Group plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:01:18 2026-09-01 EDT			5-day change	1st Jan Change
3.040 ^EUR	-1.30%		0.00%	+7.80%

07-29	New UK PM Burnham urged to put food on a par with defence and energy	RE
07-29	Deutsche Bank cuts Diageo and Luceco	AN

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	745.8	393	355.9	796.7	972.6	2,062	-	-
Change	-	-47.31%	-9.44%	123.89%	22.08%	112.01%	-	-
Enterprise Value (EV) ¹	988.5	621	554.9	989.7	1,099	2,921	2,813	2,659
Change	-	-37.18%	-10.65%	78.37%	10.99%	165.94%	-3.71%	-5.48%
P/E	28.4x	12.5x	10.3x	17.9x	17x	91.5x	18.7x	13.3x
PBR	1.72x	0.85x	0.8x	1.84x	1.97x	1.2x	1.3x	1.22x
PEG	-	0.6x	0.6x	0.4x	0.6x	-1.2x	0x	0.3x
Capitalization / Revenue	0.56x	0.23x	0.19x	0.44x	0.5x	0.61x	0.5x	0.49x
EV / Revenue	0.75x	0.36x	0.29x	0.55x	0.56x	0.86x	0.69x	0.63x
EV / EBITDA	10.3x	4.89x	4.18x	6.44x	6.06x	8.52x	6.43x	5.77x
EV / EBIT	25.3x	8.6x	7.27x	10.2x	8.74x	12.3x	9.07x	7.84x
EV / FCF	15.1x	14x	8.81x	12.4x	8.99x	22.8x	13.5x	11.5x
FCF Yield	6.64%	7.13%	11.4%	8.04%	11.1%	4.39%	7.39%	8.73%
Dividend per Share ²	-	-	-	0.02	0.026	0.03	0.0402	0.0534
Rate of return	-	-	-	1.11%	1.16%	1.15%	1.55%	2.06%
EPS ²	0.05	0.061	0.072	0.101	0.132	0.0284	0.1392	0.1951
Distribution rate	-	-	-	19.8%	19.7%	106%	28.9%	27.4%
Net sales ¹	1,325	1,740	1,914	1,807	1,947	3,379	4,093	4,223
EBITDA ¹	95.7	126.9	132.8	153.7	181.2	343	437.7	460.7
EBIT ¹	39	72.2	76.3	97.5	125.7	238.3	310.2	339.1
Net income ¹	25.4	32.3	35.9	46.3	57.6	19.99	96.28	158.4
Net Debt ¹	242.7	228	199	193	125.9	859.3	750.9	596.8
Reference price ²	1.421	0.760	0.740	1.804	2.245	2.600	2.600	2.600
Nbr of stocks (in thousands)	524,871	516,733	480,577	441,650	433,249	793,134	-	-
Announcement Date	11/30/21	11/29/22	11/28/23	12/3/24	11/18/25	-	-	-

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.($)
NESTLÉ S.A.	20.59x	2.83x	14.1x	3.98%	251B
MONDELEZ INTERNATIONAL, INC.	19.76x	2.48x	14.81x	3.32%	79.22B
DANONE	17.08x	1.78x	10.05x	3.66%	48.03B
ARCHER-DANIELS-MIDLAND COMPANY	15.05x	0.54x	9.83x	2.56%	39.18B
THE HERSHEY COMPANY	21.33x	3.23x	13.13x	3.28%	35.41B
AJINOMOTO CO., INC.	37.07x	3.21x	18.45x	0.98%	32.28B
KRAFT HEINZ	-109.29x	1.93x	9.58x	6.24%	30.44B
NESTLÉ INDIA LIMITED	68.28x	10.48x	43.47x	1.12%	29.87B
Average	11.24x	3.31x	16.68x	3.14%	68.15B
Weighted average by Cap.	16.15x	2.94x	15.09x	3.5%