Valuation Intertainment AG Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 11:20:02 2026-07-29 EDT			5-day change	1st Jan Change
0.3180 ^EUR	-0.62%		+7.80%	-22.44%

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.($)
MADISON SQUARE GARDEN SPORTS CORP.	-1307.79x	8.82x	470.2x	-.--%	9.58B
PARAMOUNT SKYDANCE CORPORATION	19.53x	1.06x	8.41x	2.48%	9.03B
TOHO CO., LTD.	26.73x	3.04x	13.07x	1.41%	7.8B
BEIJING ENLIGHT MEDIA CO., LTD	43.42x	14.38x	29.6x	1.17%	4.88B
MANGO EXCELLENT MEDIA CO., LTD.	21.89x	1.83x	3.64x	1.86%	4.22B
BANIJAY GROUP N.V.	11.94x	1.29x	7.05x	4.38%	4.19B
LIONSGATE STUDIOS CORP.	-706.67x	1.66x	15.03x	-.--%	3.85B
CHINA FILM INDUSTRY GROUP CO., LTD.	45.13x	3.4x	18.62x	1.06%	3.34B
CHINA RUYI HOLDINGS LIMITED	13.2x	3.31x	4.81x	-.--%	2.87B
Average	-203.62x	4.31x	63.38x	1.37%	5.53B
Weighted average by Cap.	-287.94x	4.59x	100.63x	1.38%