Valuation Playtech plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:26:23 2026-06-12 EDT			5-day change	1st Jan Change
3.966 ^EUR	-1.69%		-0.65%	+20.73%

05-27	WINNERS & LOSERS: Travel stocks rise; Hollywood Bowl ups payouts	AN
05-26	WINNERS & LOSERS: Kingfisher rises; Melrose falls after chemical scare	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	1,089	-	-
Change	-	-33.81%	-8.72%	68.18%	-64.06%	14.66%	-	-
Enterprise Value (EV) ¹	3,157	1,996	1,854	2,785	921	1,132	1,043	1,038
Change	-	-36.77%	-7.13%	50.23%	-66.93%	22.88%	-7.85%	-0.49%
P/E Ratio	4.03x	20.4x	15.3x	-111x	0.67x	19.3x	16.6x	12.8x
PBR	1.65x	1.02x	0.87x	1.56x	0.72x	0.76x	0.69x	0.74x
PEG	-	-0.2x	0.8x	1x	-0x	-0.2x	1x	0.4x
Capitalization / Revenue	2.16x	1.07x	0.92x	1.47x	1.24x	1.35x	1.26x	1.2x
EV / Revenue	2.62x	1.25x	1.09x	1.55x	1.21x	1.41x	1.21x	1.14x
EV / EBITDA	9.96x	4.92x	4.29x	5.8x	4.68x	5.21x	4.27x	3.77x
EV / EBIT	17.3x	7.19x	6.6x	8.45x	9.18x	9.98x	7.7x	6.37x
EV / FCF	28.5x	6.99x	8.55x	11.8x	-17.4x	23.8x	15.1x	11.5x
FCF Yield	3.51%	14.3%	11.7%	8.45%	-5.74%	4.19%	6.62%	8.68%
Dividend per Share ²	-	-	-	-	-	-	-	0.002
Rate of return	-	-	-	-	-	-	-	0.05%
EPS ²	2.162	0.281	0.337	-0.078	4.866	0.2027	0.2361	0.3071
Distribution rate	-	-	-	-	-	-	-	0.65%
Net sales ¹	1,205	1,602	1,707	1,792	763.6	803.5	862.8	910.4
EBITDA ¹	317.1	405.6	432.3	480.4	197	217.2	244.1	275.5
EBIT ¹	182.8	277.5	281	329.5	100.3	113.4	135.4	163
Net income ¹	674.6	87.6	105.1	-23.9	1,484	60.82	67.28	83.6
Net Debt ¹	556.8	275.2	282.8	142.8	-28.5	43.01	-45.84	-50.91
Reference price ²	8.721	5.739	5.170	8.646	3.250	3.919	3.919	3.919
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	20.87x	5.43x	12.74x	1.88%	22.52B
FLUTTER ENTERTAINMENT PLC	47.94x	1.62x	10.5x	-.--%	19.21B
GALAXY ENTERTAINMENT GROUP LIMITED	12.04x	2x	7.03x	5.19%	17.28B
SANDS CHINA LTD.	12.46x	2.41x	8.41x	6.98%	15B
EVOLUTION AB	12.35x	5.74x	8.78x	4.23%	14.99B
DRAFTKINGS INC.	109.01x	2.26x	19.76x	-.--%	14.89B
THE LOTTERY CORPORATION LIMITED	34.63x	3.84x	19.11x	2.96%	8.62B
LOTTOMATICA GROUP S.P.A.	18.92x	3.48x	8.71x	2.11%	7.27B
Average	33.53x	3.35x	11.88x	2.92%	14.97B
Weighted average by Cap.	33.65x	3.36x	11.61x	2.85%