Valuation Pearson plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 03:13:33 2026-08-04 EDT			5-day change	1st Jan Change
14.19 ^EUR	-0.07%		-2.87%	+18.25%

08-04	Miners prosper while oil drops on new peace hopes	AN
08-04	European Equities Traded in US as ADRs Advance in Tuesday Trading	MT

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	7,379	-	-
Change	-	45.19%	0.15%	26.62%	-21.52%	10.55%	-	-
Enterprise Value (EV) ¹	5,117	7,264	5,973	9,359	7,744	8,627	8,417	8,547
Change	-	41.97%	-17.77%	56.68%	-17.25%	11.4%	-2.43%	1.54%
P/E	29.3x	28.8x	18.3x	20.2x	20.7x	18.9x	17.6x	16x
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	2.25x	1.66x
Capitalization / Revenue	1.35x	1.75x	1.83x	2.39x	1.87x	1.98x	1.9x	1.81x
EV / Revenue	1.49x	1.89x	1.63x	2.63x	2.16x	2.32x	2.16x	2.1x
EV / EBITDA	6.9x	10.2x	7.62x	11.8x	9.94x	10x	9.21x	8.88x
EV / EBIT	13.3x	15.9x	10.4x	15.6x	12.6x	13x	11.8x	11.2x
EV / FCF	19.5x	33.9x	15x	18.6x	14.8x	19.7x	17.7x	16.8x
FCF Yield	5.12%	2.95%	6.68%	5.37%	6.74%	5.08%	5.64%	5.96%
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%	2.54%
EPS ²	0.209	0.326	0.527	0.635	0.507	0.648	0.6986	0.766
Distribution rate	98.1%	66%	43.1%	37.8%	49.7%	41.3%	40.8%	40.7%
Net sales ¹	3,428	3,841	3,674	3,552	3,577	3,721	3,891	4,078
EBITDA ¹	742	715	784	794	779	859.9	913.6	962.3
EBIT ¹	385	456	573	600	614	664.2	710.4	765.5
Net income ¹	160	242	378	434	335	400	430.7	459.8
Net Debt ¹	497	557	-744	853	1,069	1,248	1,038	1,168
Reference price ²	6.13	9.39	9.64	12.82	10.50	12.28	12.28	12.28
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	-14.63x	7.88x	20.59x	1.04%	5.35B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED	15.02x	-	-	5.05%	3.73B
KADOKAWA CORPORATION	63.24x	1.23x	17.19x	0.89%	3.18B
LAGARDÈRE S.A.	9.47x	0.57x	4.62x	3.66%	3.01B
CHINA SOUTH PUBLISHING & MEDIA GROUP CO., LTD	12.12x	0.42x	2.95x	6.24%	2.96B
JOHN WILEY & SONS, INC.	14.27x	-	-	-	2.69B
TX GROUP AG	25.03x	1.76x	6.48x	3.33%	1.8B
SANOMA OYJ	12.45x	1.56x	5.22x	4.98%	1.68B
Average	17.12x	2.24x	9.51x	3.6%	3.05B
Weighted average by Cap.	14.24x	3.05x	11.56x	3.27%