Valuation Pearson plc Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 02:15:28 2026-07-10 EDT			5-day change	1st Jan Change
14.48 ^EUR	-0.41%		+0.14%	+20.67%

07-08	European Equities Traded in the US as American Depositary Receipts Decline Sharply in Wednesday Trading	MT
07-07	JPMorgan cuts ITV to neutral after Sky deal	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	7,592	-	-
Change	-	45.19%	0.15%	26.62%	-21.52%	13.75%	-	-
Enterprise Value (EV) ¹	5,117	7,264	5,973	9,359	7,744	8,573	8,535	8,569
Change	-	41.97%	-17.77%	56.68%	-17.25%	10.7%	-0.44%	0.4%
P/E	29.3x	28.8x	18.3x	20.2x	20.7x	20x	18.1x	16.5x
PBR	1.08x	1.57x	1.73x	2.13x	1.87x	2.14x	2.02x	1.93x
PEG	-	0.5x	0.3x	1x	-1x	0.8x	1.7x	1.68x
Capitalization / Revenue	1.35x	1.75x	1.83x	2.39x	1.87x	2.04x	1.95x	1.86x
EV / Revenue	1.49x	1.89x	1.63x	2.63x	2.16x	2.31x	2.19x	2.1x
EV / EBITDA	6.9x	10.2x	7.62x	11.8x	9.94x	9.91x	9.28x	8.84x
EV / EBIT	13.3x	15.9x	10.4x	15.6x	12.6x	12.9x	12x	11.2x
EV / FCF	19.5x	33.9x	15x	18.6x	14.8x	19.5x	17.9x	16.8x
FCF Yield	5.12%	2.95%	6.68%	5.37%	6.74%	5.12%	5.58%	5.96%
Dividend per Share ²	0.205	0.215	0.227	0.24	0.252	0.2656	0.285	0.3122
Rate of return	3.34%	2.29%	2.35%	1.87%	2.4%	2.1%	2.26%	2.47%
EPS ²	0.209	0.326	0.527	0.635	0.507	0.6304	0.698	0.7665
Distribution rate	98.1%	66%	43.1%	37.8%	49.7%	42.1%	40.8%	40.7%
Net sales ¹	3,428	3,841	3,674	3,552	3,577	3,719	3,889	4,080
EBITDA ¹	742	715	784	794	779	865.3	920	969.6
EBIT ¹	385	456	573	600	614	663.4	709.2	765.1
Net income ¹	160	242	378	434	335	399.7	428.3	456.6
Net Debt ¹	497	557	-744	853	1,069	980.4	942.3	976.3
Reference price ²	6.13	9.39	9.64	12.82	10.50	12.63	12.63	12.63
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.($)
VEND MARKETPLACES ASA	-27.36x	7.42x	19.13x	1.06%	5.07B
KADOKAWA CORPORATION	66.97x	1.41x	18.06x	0.8%	3.44B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED	13.77x	-	-	5.5%	3.4B
LAGARDÈRE S.A.	10.21x	0.59x	4.78x	3.37%	3.22B
CHINA SOUTH PUBLISHING & MEDIA GROUP CO., LTD	11.19x	0.3x	2.1x	6.75%	2.71B
JOHN WILEY & SONS, INC.	13.16x	1.9x	7.04x	-	2.56B
TX GROUP AG	23.27x	1.64x	6.02x	3.59%	1.69B
SANOMA OYJ	11.84x	1.51x	5.13x	5.27%	1.59B
Average	15.38x	2.11x	8.89x	3.76%	2.96B
Weighted average by Cap.	12.39x	2.72x	10.67x	3.34%