Valuation Intertainment AG Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 11:20:01 2026-07-03 EDT			5-day change	1st Jan Change
0.3500 ^EUR	0.00%		+1.45%	-14.63%

05-01	Intertainment AG Reports Earnings Results for the Full Year Ended December 31, 2025	CI
04-30	Intertainment AG Auditor Raises 'Going Concern' Doubt	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4.856	10.19	8.148	6.617	8.23	7.415
Change	-	109.73%	-20%	-18.8%	24.38%	-9.9%
Enterprise Value (EV) ¹	14.88	20.31	18.56	17.12	19.31	18.94
Change	-	36.49%	-8.62%	-7.78%	12.8%	-1.93%
P/E	-135x	87.8x	-25x	-20.1x	-12.6x	-15.2x
PBR	-0.47x	-1.01x	-0.78x	-0.63x	-0.74x	-0.64x
PEG	-	-0x	0x	-16.08x	-0.1x	0.6x
Capitalization / Revenue	55.2x	71.7x	56.2x	35x	187x	85.2x
EV / Revenue	169x	143x	128x	90.6x	439x	218x
EV / EBITDA	-1,145x	148x	-379x	276x	-107x	-129x
EV / EBIT	-875x	153x	-350x	295x	-105x	-125x
EV / FCF	-87.8x	-141x	-108x	-135x	-55.1x	-70.2x
FCF Yield	-1.14%	-0.71%	-0.92%	-0.74%	-1.82%	-1.42%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.002209	0.007117	-0.02	-0.0202	-0.04	-0.03
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.088	0.142	0.145	0.189	0.044	0.087
EBITDA ¹	-0.013	0.137	-0.049	0.062	-0.18	-0.147
EBIT ¹	-0.017	0.133	-0.053	0.058	-0.184	-0.151
Net income ¹	-0.036	0.116	-0.308	-0.33	-0.604	-0.433
Net Debt ¹	10.02	10.12	10.41	10.5	11.08	11.52
Reference price ²	0.2980	0.6250	0.5000	0.4060	0.5050	0.4550
Nbr of stocks (in thousands)	16,297	16,297	16,297	16,297	16,297	16,297
Announcement Date	4/30/21	4/30/22	4/29/23	5/1/24	4/30/25	5/1/26

¹EUR in Million²EUR

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.($)
PARAMOUNT SKYDANCE CORPORATION	25.14x	0.88x	6.97x	1.92%	11.63B
MADISON SQUARE GARDEN SPORTS CORP.	-868.45x	8.9x	467.55x	-.--%	9.51B
TOHO CO., LTD.	22.58x	2.63x	11.05x	1.67%	6.77B
BEIJING ENLIGHT MEDIA CO., LTD	45.11x	15.02x	30.91x	1.12%	5.06B
LIONSGATE STUDIOS CORP.	-488.67x	1.77x	16.31x	-.--%	4.26B
MANGO EXCELLENT MEDIA CO., LTD.	21.43x	1.79x	3.56x	1.9%	4.12B
BANIJAY GROUP N.V.	11.8x	1.15x	6.42x	4.47%	4.12B
CHINA FILM INDUSTRY GROUP CO., LTD.	47.56x	3.44x	17.91x	1.18%	3.77B
ZHEJIANG HUACE FILM & TV CO., LTD.	30.36x	3.16x	14.41x	0.41%	2.02B
Average	-128.12x	4.30x	63.90x	1.41%	5.69B
Weighted average by Cap.	-181.33x	4.44x	96.92x	1.38%