Valuation Liberty Global Ltd. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 14:50:23 2026-06-24 EDT			5-day change	1st Jan Change
9.425 ^EUR	+8.33%		-5.70%	+1.11%

06:32am	EU Clears Liberty Global's Sole Control of VodafoneZiggo JV	MT
06-01	Liberty Global names Stephen van Rooyen as new Ziggo Group CEO ahead of planned Amsterdam listing in 2027	RE

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	3,750	-	-
Change	-	-41.79%	-18.49%	-35.75%	-19.1%	0.13%	-	-
Enterprise Value (EV) ¹	26,835	18,257	19,566	11,579	10,183	10,635	10,695	10,186
Change	-	-31.97%	7.17%	-40.82%	-12.06%	4.44%	0.57%	-4.76%
P/E	1.18x	6.4x	-1.87x	3.02x	-0.53x	-5.77x	-7.42x	-10.7x
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	0.3x
Capitalization / Revenue	1.47x	1.23x	0.96x	1.07x	0.77x	0.74x	0.74x	0.74x
EV / Revenue	2.6x	2.54x	2.61x	2.67x	2.09x	2.1x	2.11x	2x
EV / EBITDA	6.77x	7.03x	8.26x	9.98x	7.99x	7.76x	7.88x	7.51x
EV / EBIT	20.3x	124x	-80x	-193x	-437x	126x	71.6x	40.4x
EV / FCF	12.5x	15.9x	34x	37.1x	-37.2x	86.5x	28.3x	20.1x
FCF Yield	7.98%	6.3%	2.94%	2.69%	-2.69%	1.16%	3.53%	4.99%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	23.59	2.96	-9.52	4.23	-20.86	-1.941	-1.511	-1.048
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	10,311	7,196	7,491	4,342	4,878	5,066	5,063	5,099
EBITDA ¹	3,963	2,595	2,370	1,160	1,275	1,370	1,358	1,356
EBIT ¹	1,320	146.8	-244.5	-60.1	-23.3	84.73	149.4	252
Net income ¹	13,427	1,473	-4,052	1,588	-7,138	-601.9	-501	-343.8
Net Debt ¹	11,645	9,415	12,360	6,949	6,437	6,884	6,945	6,436
Reference price ²	27.74	18.93	17.77	12.76	11.14	11.21	11.21	11.21
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)	17.64x	2.14x	9.74x	1.45%	180B
FORMULA ONE GROUP	66.57x	6.21x	28x	-.--%	22.17B
TBS HOLDINGS,INC.	19.4x	2.06x	20.3x	1.18%	6B
ORIENTAL PEARL GROUP CO.,LTD.	45.74x	-	-	1.96%	4.3B
ITV PLC	11.4x	0.95x	5.95x	6.28%	3.93B
FUJI MEDIA HOLDINGS, INC.	30.8x	1.69x	61.26x	3.21%	3.44B
CANAL+ SA	13x	0.6x	4.76x	1.15%	3.24B
MFE-MEDIAFOREUROPE N.V.	7.36x	0.73x	3.28x	6.26%	2.45B
Average	26.49x	2.05x	19.04x	2.69%	28.16B
Weighted average by Cap.	22.95x	2.48x	12.45x	1.47%