Valuation IRPC Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:02:31 2026-08-14 EDT			5-day change	1st Jan Change
0.0580 ^EUR	-19.44%		+6.42%	+169.77%

08-11	IRPC Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-12	IRPC Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	78,377	61,640	41,229	25,105	20,206	49,394	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	144.44%	-	-
Enterprise Value (EV) ¹	128,474	130,299	106,315	87,187	61,247	87,853	79,045	72,409
Change	-	1.42%	-18.41%	-17.99%	-29.75%	43.44%	-10.03%	-8.4%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	4.29x	14.9x	14.2x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.65x	0.63x	0.62x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.2x	2.76x
Capitalization / Revenue	0.31x	0.19x	0.13x	0.08x	0.07x	0.16x	0.17x	0.17x
EV / Revenue	0.5x	0.4x	0.33x	0.28x	0.22x	0.28x	0.27x	0.25x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	3.25x	5.71x	5.4x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	5.41x	16.9x	16.3x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	3.77x	7.23x	8.12x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	26.5%	13.8%	12.3%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.0362	0.0284	0.0328
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	1.5%	1.17%	1.35%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.5641	0.1621	0.1704
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	6.43%	17.5%	19.2%
Net sales ¹	255,115	324,800	319,047	314,833	279,572	312,314	287,924	285,999
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	27,014	13,848	13,407
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	16,247	4,671	4,443
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	11,575	3,231	3,204
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	38,459	29,652	23,015
Reference price ²	3.840	3.020	2.020	1.230	0.990	2.420	2.420	2.420
Nbr of stocks (in thousands)	20,410,591	20,410,591	20,410,591	20,410,591	20,410,591	20,410,591	-	-
Announcement Date	2/8/22	2/7/23	2/13/24	2/10/25	2/17/26	-	-	-

¹THB in Million²THB

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.($)
ORLEN SPÓLKA AKCYJNA	7.17x	0.67x	4.11x	5.23%	47.52B
HF SINCLAIR CORPORATION	5.63x	0.49x	3.98x	2.19%	16.65B
TÜRKIYE PETROL RAFINERILERI	9.15x	0.44x	4.52x	14.28%	14.56B
IDEMITSU KOSAN CO.,LTD.	7.69x	0.28x	9.65x	3.06%	9.84B
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	6x	0.52x	4.89x	4.49%	6.91B
HELLENIQ ENERGY HOLDINGS S.A.	5.8x	0.47x	3.6x	4.8%	5.15B
CALUMET, INC.	-17.77x	1.27x	9.48x	-.--%	4.19B
PAR PACIFIC HOLDINGS, INC.	4.47x	0.45x	3.39x	-.--%	4.02B
Average	3.52x	0.57x	5.45x	4.26%	13.61B
Weighted average by Cap.	6.05x	0.57x	4.85x	5.32%