Valuation ITV plc Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 02:16:48 2026-06-11 EDT			5-day change	1st Jan Change
9.500 ^EUR	0.00%		+2.15%	+2.70%

06-04	ITV CEO Confirms Ongoing Talks for Sale of Media, Entertainment Division to Sky	MT
06-04	UK's ITV and Sky still "actively engaged" on deal, ITV CEO says	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,426	3,012	2,555	2,733	3,075	3,089	-	-
Change	-	-31.95%	-15.16%	6.95%	12.52%	0.47%	-	-
Enterprise Value (EV) ¹	4,840	3,012	3,108	3,164	3,641	3,590	3,544	3,474
Change	-	-37.77%	3.21%	1.79%	15.08%	-1.4%	-1.27%	-1.99%
P/E Ratio	11.9x	7.09x	12.2x	7.15x	14.2x	11.8x	11.7x	11.1x
PBR	2.99x	-	1.44x	1.6x	1.71x	1.68x	1.59x	1.54x
PEG	-	0.5x	-0.2x	0.1x	-0.3x	0.6x	10.75x	2.18x
Capitalization / Revenue	1.28x	0.81x	0.71x	0.78x	0.88x	0.84x	0.83x	0.81x
EV / Revenue	1.4x	0.81x	0.86x	0.91x	1.04x	0.98x	0.96x	0.91x
EV / EBITDA	5.55x	3.91x	5.81x	5.52x	6.27x	6.14x	6.04x	5.76x
EV / EBIT	5.95x	4.2x	6.36x	5.84x	6.82x	6.97x	6.82x	6.58x
EV / FCF	38.4x	-	9.87x	11.1x	24.6x	10.8x	10.1x	9.34x
FCF Yield	2.6%	-	10.1%	8.98%	4.06%	9.23%	9.88%	10.7%
Dividend per Share ²	0.033	-	0.05	0.05	0.05	0.0501	0.0506	0.052
Rate of return	2.99%	-	7.9%	6.79%	6.07%	6.06%	6.12%	6.29%
EPS ²	0.093	0.106	0.052	0.103	0.058	0.0698	0.0706	0.0742
Distribution rate	35.5%	-	96.2%	48.5%	86.2%	71.7%	71.6%	70.1%
Net sales ¹	3,453	3,728	3,624	3,488	3,511	3,663	3,709	3,810
EBITDA ¹	872	770	535	573	581	584.7	586.4	603.3
EBIT ¹	813	717	489	542	534	514.9	519.9	527.7
Net income ¹	378	428	210	408	220	257.2	246.7	277.1
Net Debt ¹	414	-	553	431	566	500.6	454.9	384.4
Reference price ²	1.1055	0.7516	0.6328	0.7360	0.8235	0.8260	0.8260	0.8260
Nbr of stocks (in thousands)	4,003,410	4,006,931	4,037,822	3,712,938	3,733,868	3,739,962	-	-
Announcement Date	3/3/22	3/2/23	3/7/24	3/6/25	3/5/26	-	-	-

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.($)
WALT DISNEY COMPANY (THE)	16.78x	2.06x	9.35x	1.53%	171B
FORMULA ONE GROUP	66.14x	6.17x	27.82x	-.--%	22.02B
TBS HOLDINGS,INC.	18.55x	1.96x	19.31x	1.23%	5.78B
ORIENTAL PEARL GROUP CO.,LTD.	46x	-	-	1.95%	4.34B
LIBERTY GLOBAL LTD.	-6.07x	2.15x	7.96x	-.--%	3.94B
FUJI MEDIA HOLDINGS, INC.	32.56x	1.74x	63.33x	3.03%	3.66B
CANAL+ SA	14.05x	0.62x	4.97x	1.07%	3.55B
MFE-MEDIAFOREUROPE N.V.	7.44x	0.74x	3.34x	6.03%	2.6B
Average	24.43x	2.21x	19.44x	1.85%	27.14B
Weighted average by Cap.	22.11x	2.44x	12.29x	1.42%