Valuation ITV plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:02:42 2026-06-26 EDT			5-day change	1st Jan Change
0.9440 ^EUR	-1.05%		+2.44%	+1.72%

06-25	European stocks climb as Dow Jones hits new high	AN
06-25	ITV Agrees to GBP1.6 Billion Deal to Sell Broadcast, Streaming Unit to Comcast's Sky	MT

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	3,057	-	-
Change	-	-31.95%	-15.16%	6.95%	12.52%	-0.57%	-	-
Enterprise Value (EV) ¹	4,840	3,012	3,108	3,164	3,641	3,558	3,512	3,442
Change	-	-37.77%	3.21%	1.79%	15.08%	-2.27%	-1.29%	-2.01%
P/E	11.9x	7.09x	12.2x	7.15x	14.2x	11.7x	11.6x	11x
PBR	2.99x	-	1.44x	1.6x	1.71x	1.66x	1.57x	1.52x
PEG	-	0.5x	-0.2x	0.1x	-0.3x	0.6x	9.19x	2.16x
Capitalization / Revenue	1.28x	0.81x	0.71x	0.78x	0.88x	0.83x	0.82x	0.8x
EV / Revenue	1.4x	0.81x	0.86x	0.91x	1.04x	0.97x	0.95x	0.9x
EV / EBITDA	5.55x	3.91x	5.81x	5.52x	6.27x	6.09x	5.99x	5.7x
EV / EBIT	5.95x	4.2x	6.36x	5.84x	6.82x	6.91x	6.76x	6.52x
EV / FCF	38.4x	-	9.87x	11.1x	24.6x	10.7x	10x	9.25x
FCF Yield	2.6%	-	10.1%	8.98%	4.06%	9.32%	9.96%	10.8%
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%	6.12%	6.18%	6.36%
EPS ²	0.093	0.106	0.052	0.103	0.058	0.0697	0.0706	0.0742
Distribution rate	35.5%	-	96.2%	48.5%	86.2%	71.8%	71.6%	70.1%
Net sales ¹	3,453	3,728	3,624	3,488	3,511	3,667	3,713	3,815
EBITDA ¹	872	770	535	573	581	584.2	586.6	603.5
EBIT ¹	813	717	489	542	534	514.9	519.9	527.7
Net income ¹	378	428	210	408	220	256.7	246.8	277.1
Net Debt ¹	414	-	553	431	566	500.8	455	384.5
Reference price ²	1.1055	0.7516	0.6328	0.7360	0.8235	0.8175	0.8175	0.8175
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)	16.83x	2.06x	9.37x	1.52%	172B
FORMULA ONE GROUP	68.79x	6.4x	28.88x	-.--%	22.9B
TBS HOLDINGS,INC.	18.81x	1.99x	19.61x	1.22%	5.82B
ORIENTAL PEARL GROUP CO.,LTD.	43.74x	-	-	2.05%	4.11B
LIBERTY GLOBAL LTD.	-5.86x	2.11x	7.8x	-.--%	3.8B
FUJI MEDIA HOLDINGS, INC.	30.35x	1.67x	60.73x	3.25%	3.39B
CANAL+ SA	12.56x	0.59x	4.68x	1.19%	3.13B
MFE-MEDIAFOREUROPE N.V.	7.27x	0.73x	3.26x	6.34%	2.42B
Average	24.06x	2.22x	19.19x	1.95%	27.14B
Weighted average by Cap.	22.52x	2.48x	12.40x	1.41%