Valuation Playtech plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:08:22 2026-07-28 EDT			5-day change	1st Jan Change
4.556 ^EUR	+4.83%		+5.37%	+38.69%

07-10	WINNERS & LOSERS: Vodafone and easyJet jump on deal activity	AN
07-10	Citi and Jefferies say buy Astra after tumble	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,600	1,721	1,571	2,642	949.5	1,285	-	-
Change	-	-33.81%	-8.72%	68.18%	-64.06%	35.36%	-	-
Enterprise Value (EV) ¹	3,157	1,996	1,854	2,785	921	1,243	1,239	1,160
Change	-	-36.77%	-7.13%	50.23%	-66.93%	34.94%	-0.35%	-6.31%
P/E	4.03x	20.4x	15.3x	-111x	0.67x	14.3x	18.9x	14.7x
PBR	1.65x	1.02x	0.87x	1.56x	0.72x	0.97x	0.86x	0.86x
PEG	-	-0.2x	0.8x	1x	-0x	-0.2x	-0.8x	0.5x
Capitalization / Revenue	2.16x	1.07x	0.92x	1.47x	1.24x	1.54x	1.47x	1.37x
EV / Revenue	2.62x	1.25x	1.09x	1.55x	1.21x	1.49x	1.42x	1.24x
EV / EBITDA	9.96x	4.92x	4.29x	5.8x	4.68x	4.73x	4.93x	4.09x
EV / EBIT	17.3x	7.19x	6.6x	8.45x	9.18x	7.78x	8.39x	6.75x
EV / FCF	28.5x	6.99x	8.55x	11.8x	-17.4x	16x	19x	13.3x
FCF Yield	3.51%	14.3%	11.7%	8.45%	-5.74%	6.23%	5.26%	7.52%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	2.162	0.281	0.337	-0.078	4.866	0.3242	0.245	0.3137
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,205	1,602	1,707	1,792	763.6	833	873.5	937.3
EBITDA ¹	317.1	405.6	432.3	480.4	197	262.9	251.4	283.7
EBIT ¹	182.8	277.5	281	329.5	100.3	159.7	147.6	171.8
Net income ¹	674.6	87.6	105.1	-23.9	1,484	98.6	68.76	85.25
Net Debt ¹	556.8	275.2	282.8	142.8	-28.5	-42.43	-46.73	-124.9
Reference price ²	8.721	5.739	5.170	8.646	3.250	4.626	4.626	4.626
Nbr of stocks (in thousands)	298,149	299,911	303,904	305,590	292,182	277,848	-	-
Announcement Date	3/24/22	3/23/23	3/27/24	3/27/25	3/26/26	-	-	-

¹EUR in Million²EUR

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.($)
ARISTOCRAT LEISURE LIMITED	24.18x	6.22x	14.57x	1.62%	25.96B
GALAXY ENTERTAINMENT GROUP LIMITED	13.68x	2.28x	8.1x	4.6%	18.75B
FLUTTER ENTERTAINMENT PLC	46.92x	1.57x	10.22x	-.--%	18.36B
SANDS CHINA LTD.	14.52x	2.49x	9.32x	6.82%	14.9B
EVOLUTION AB	12.61x	5.74x	8.73x	4%	14.6B
DRAFTKINGS INC.	100.43x	1.86x	16.7x	-.--%	11.96B
THE LOTTERY CORPORATION LIMITED	34.68x	3.81x	18.99x	2.97%	8.45B
LOTTOMATICA GROUP S.P.A.	17.39x	3.32x	8.31x	2.25%	6.73B
Average	33.05x	3.41x	11.87x	2.78%	14.96B
Weighted average by Cap.	31.39x	3.60x	11.70x	2.74%