Valuation Liberty Global Ltd. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:15:57 2026-07-17 EDT			5-day change	1st Jan Change
8.550 ^EUR	-1.16%		0.00%	-5.00%

07-01	U.K. Fast-Tracks In-Depth Probe Into Nexfibre's $2.65 Billion Takeover of Netomnia Parent	DJ
07-01	UK CMA to fast-track review into GBP2 billion Netomnia deal	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,190	8,841	7,207	4,630	3,746	3,492	-	-
Change	-	-41.79%	-18.49%	-35.75%	-19.1%	-6.76%	-	-
Enterprise Value (EV) ¹	26,835	18,257	19,566	11,579	10,183	10,227	10,264	10,338
Change	-	-31.97%	7.17%	-40.82%	-12.06%	0.43%	0.36%	0.72%
P/E	1.18x	6.4x	-1.87x	3.02x	-0.53x	-5.82x	-8.22x	-10.1x
PBR	0.56x	0.39x	0.4x	0.39x	0.38x	0.39x	0.4x	0.41x
PEG	-	-0.1x	0x	-0x	0x	0.1x	0.3x	0.5x
Capitalization / Revenue	1.47x	1.23x	0.96x	1.07x	0.77x	0.69x	0.67x	0.68x
EV / Revenue	2.6x	2.54x	2.61x	2.67x	2.09x	2.02x	1.98x	2.02x
EV / EBITDA	6.77x	7.03x	8.26x	9.98x	7.99x	7.52x	7.43x	7.49x
EV / EBIT	20.3x	124x	-80x	-193x	-437x	138x	52.7x	41x
EV / FCF	12.5x	15.9x	34x	37.1x	-37.2x	-164x	30.5x	22.6x
FCF Yield	7.98%	6.3%	2.94%	2.69%	-2.69%	-0.61%	3.28%	4.43%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	23.59	2.96	-9.52	4.23	-20.86	-1.789	-1.266	-1.029
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	10,311	7,196	7,491	4,342	4,878	5,069	5,178	5,117
EBITDA ¹	3,963	2,595	2,370	1,160	1,275	1,361	1,382	1,381
EBIT ¹	1,320	146.8	-244.5	-60.1	-23.3	74.28	194.9	252
Net income ¹	13,427	1,473	-4,052	1,588	-7,138	-240.9	-444.5	-339.9
Net Debt ¹	11,645	9,415	12,360	6,949	6,437	6,735	6,772	6,846
Reference price ²	27.74	18.93	17.77	12.76	11.14	10.41	10.41	10.41
Nbr of stocks (in thousands)	542,921	459,753	395,204	357,544	336,779	338,098	-	-
Announcement Date	2/17/22	2/22/23	2/15/24	2/18/25	2/18/26	-	-	-

¹USD in Million²USD

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)	16.65x	2.04x	9.28x	1.54%	170B
FORMULA ONE GROUP	46.11x	6.54x	28.13x	-.--%	25.36B
TBS HOLDINGS,INC.	18.51x	2.02x	19.9x	1.61%	5.91B
ORIENTAL PEARL GROUP CO.,LTD.	40.16x	-	-	2.23%	3.78B
ITV PLC	10.56x	0.88x	5.55x	6.85%	3.68B
FUJI MEDIA HOLDINGS, INC.	15.06x	1.7x	18.23x	4.96%	3.53B
CANAL+ SA	12.78x	0.55x	4.45x	1.31%	2.99B
MFE-MEDIAFOREUROPE N.V.	8.05x	0.74x	3.34x	5.81%	2.49B
Average	20.98x	2.07x	12.70x	3.04%	27.17B
Weighted average by Cap.	20.27x	2.51x	11.76x	1.57%