Valuation ICG plc Deutsche Boerse AG
Stocks
I2X2
GB00BYT1DJ19
Investment Management & Fund Operators
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.80 EUR | 0.00% |
|
+7.21% | +1.71% |
| 08-03 | Stocks mixed as Astra merger talk dents FTSE 100 | AN |
| 07-30 | Amundi beats estimates with Q2 net inflows, profit jumps 29% | RE |
Company Valuation: ICG plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,105 | 3,488 | 5,884 | 5,602 | 4,316 | 5,597 | - | - |
| Change | - | -31.67% | 68.69% | -4.78% | -22.97% | 29.69% | - | - |
| Enterprise Value (EV) 1 | 5,998 | 4,476 | 6,758 | 6,231 | 4,428 | 5,522 | 5,258 | 4,910 |
| Change | - | -25.38% | 50.98% | -7.79% | -28.93% | 24.7% | -4.78% | -6.62% |
| P/E | 9.86x | 12.5x | 12.7x | 12.7x | 9.27x | 11.6x | 10.6x | 9.2x |
| PBR | 2.57x | 1.75x | 2.56x | 2.27x | 1.78x | 2.06x | 1.85x | 1.64x |
| PEG | - | -0.3x | 0.2x | -2.48x | 1.41x | 1.48x | 1.17x | 0.6x |
| Capitalization / Revenue | 5.2x | 5.46x | 6.2x | 5.77x | 4.17x | 5.48x | 4.98x | 4.58x |
| EV / Revenue | 6.11x | 7.01x | 7.12x | 6.42x | 4.27x | 5.4x | 4.68x | 4.02x |
| EV / EBITDA | 9.36x | 13.2x | 10.2x | 10.9x | 6.87x | 9.25x | 7.82x | 6.45x |
| EV / EBIT | 9.66x | 13.9x | 11.3x | 10.9x | 7.05x | 9.33x | 7.99x | 6.54x |
| EV / FCF | 25x | 14x | 27.4x | 46x | 5.24x | 12.1x | 10.5x | 8.42x |
| FCF Yield | 4% | 7.16% | 3.65% | 2.17% | 19.1% | 8.27% | 9.53% | 11.9% |
| Dividend per Share 2 | 0.76 | 0.775 | 0.79 | 0.83 | 0.87 | 0.9091 | 0.956 | 1.003 |
| Rate of return | 4.26% | 6.37% | 3.85% | 4.25% | 5.72% | 4.45% | 4.68% | 4.91% |
| EPS 2 | 1.811 | 0.97 | 1.621 | 1.538 | 1.639 | 1.768 | 1.928 | 2.219 |
| Distribution rate | 42% | 79.9% | 48.7% | 54% | 53.1% | 51.4% | 49.6% | 45.2% |
| Net sales 1 | 982.1 | 638.3 | 949.6 | 970.9 | 1,036 | 1,022 | 1,123 | 1,221 |
| EBITDA 1 | 640.5 | 340.3 | 663.8 | 570.4 | 645 | 597.2 | 672.5 | 761.4 |
| EBIT 1 | 621 | 322.1 | 597.8 | 574.2 | 627.8 | 591.7 | 658.3 | 750.7 |
| Net income 1 | 526.8 | 280.6 | 473.4 | 451.2 | 478.4 | 516.4 | 578.7 | 662.8 |
| Net Debt 1 | 893.5 | 988 | 874 | 629 | 112.6 | -75 | -339 | -687 |
| Reference price 2 | 17.86 | 12.17 | 20.54 | 19.54 | 15.20 | 20.42 | 20.42 | 20.42 |
| Nbr of stocks (in thousands) | 285,897 | 286,598 | 286,444 | 286,703 | 283,921 | 274,099 | - | - |
| Announcement Date | 5/26/22 | 5/25/23 | 5/28/24 | 5/21/25 | 5/21/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.05x | 5.9x | 12.65x | 2.02% | 176B | |
| 15.19x | 3.66x | - | 2.34% | 165B | |
| 17.11x | 7.55x | - | 1.46% | 107B | |
| 25.49x | 13.36x | 22.91x | 3.83% | 83.88B | |
| 13.8x | 5.29x | - | 1.9% | 50.73B | |
| 12.24x | 1.86x | 5.7x | 1.2% | 48.76B | |
| 5.64x | 5.56x | 4.84x | 3.29% | 38.77B | |
| 14.56x | 5.29x | 16.5x | 1.81% | 33.94B | |
| Average | 15.63x | 6.06x | 12.52x | 2.23% | 87.97B | |
| Weighted average by Cap. | 17.31x | 6.14x | 13.57x | 2.22% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ICP Stock
- I2X2 Stock
- Valuation ICG plc
Select your edition
All financial news and data tailored to specific country editions
