Valuation Pearson plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 03:04:49 2026-08-27 EDT			5-day change	1st Jan Change
14.01 ^EUR	-0.85%		+2.19%	+16.75%

08-27	European Equities Traded in the US as American Depositary Receipts Track Lower in Thursday Trading	MT
08-24	FTSE 100 outperforms as oil price heads lower	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,620	6,707	6,717	8,506	6,675	7,391	-	-
Change	-	45.19%	0.15%	26.62%	-21.52%	10.73%	-	-
Enterprise Value (EV) ¹	5,117	7,264	5,973	9,359	7,744	8,649	8,433	8,560
Change	-	41.97%	-17.77%	56.68%	-17.25%	11.69%	-2.5%	1.51%
P/E	29.3x	28.8x	18.3x	20.2x	20.7x	19x	17.5x	15.9x
PBR	1.08x	1.57x	1.73x	2.13x	1.87x	2.09x	1.97x	1.89x
PEG	-	0.5x	0.3x	1x	-1x	0.7x	2.08x	1.6x
Capitalization / Revenue	1.35x	1.75x	1.83x	2.39x	1.87x	1.99x	1.9x	1.81x
EV / Revenue	1.49x	1.89x	1.63x	2.63x	2.16x	2.33x	2.17x	2.1x
EV / EBITDA	6.9x	10.2x	7.62x	11.8x	9.94x	10.1x	9.21x	8.87x
EV / EBIT	13.3x	15.9x	10.4x	15.6x	12.6x	13x	11.8x	11.1x
EV / FCF	19.5x	33.9x	15x	18.6x	14.8x	23.9x	17.5x	16.6x
FCF Yield	5.12%	2.95%	6.68%	5.37%	6.74%	4.19%	5.7%	6.03%
Dividend per Share ²	0.205	0.215	0.227	0.24	0.252	0.2676	0.2847	0.3116
Rate of return	3.34%	2.29%	2.35%	1.87%	2.4%	2.18%	2.32%	2.53%
EPS ²	0.209	0.326	0.527	0.635	0.507	0.6487	0.7033	0.7745
Distribution rate	98.1%	66%	43.1%	37.8%	49.7%	41.3%	40.5%	40.2%
Net sales ¹	3,428	3,841	3,674	3,552	3,577	3,719	3,893	4,081
EBITDA ¹	742	715	784	794	779	860	915.8	964.9
EBIT ¹	385	456	573	600	614	664.4	712.4	768.4
Net income ¹	160	242	378	434	335	398.2	432.9	462.8
Net Debt ¹	497	557	-744	853	1,069	1,258	1,042	1,169
Reference price ²	6.13	9.39	9.64	12.82	10.50	12.30	12.30	12.30
Nbr of stocks (in thousands)	753,360	714,131	696,669	663,467	635,708	601,140	-	-
Announcement Date	2/25/22	3/3/23	3/1/24	2/28/25	2/27/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PEARSON PLC	18.77x	2.31x	9.97x	2.2%	9.95B
VEND MARKETPLACES ASA	-15.57x	8.38x	21.63x	0.97%	5.81B
KADOKAWA CORPORATION	85.74x	1.43x	17.65x	0.82%	3.4B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED	13.05x	-	-	5.81%	3.26B
LAGARDÈRE S.A.	9.82x	0.59x	4.7x	3.53%	3.16B
JOHN WILEY & SONS, INC.	14.28x	-	-	-	2.7B
CHINA SOUTH PUBLISHING & MEDIA GROUP CO., LTD	10.79x	0.24x	1.73x	7.01%	2.64B
TX GROUP AG	64.92x	1.99x	7.47x	2.86%	2.12B
Average	25.22x	2.49x	10.52x	3.31%	4.13B
Weighted average by Cap.	20.15x	3.07x	11.82x	2.8%