Valuation Raspberry Pi Holdings plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 11:03:22 2026-10-02 EDT			5-day change	1st Jan Change
8.815 ^EUR	+12.94%		+6.40%	+156.25%

09-25	FTSE 100 edges up as oil fall offsets bond worry	AN
09-25	Berenberg Keeps Raspberry Pi at Hold	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	1,513	782	1,836	-	-
Change	-	-48.33%	134.83%	-	-
Enterprise Value (EV) ¹	1,474	762.8	1,891	1,836	1,814
Change	-	-48.25%	147.89%	-2.87%	-1.23%
P/E	126x	36.7x	62x	61.1x	49x
PBR	7.19x	3.24x	6.42x	5.65x	4.95x
PEG	-1.3x	0.5x	1.6x	44.1x	2x
Capitalization / Revenue	5.83x	2.42x	2.81x	2.45x	2.22x
EV / Revenue	5.68x	2.36x	2.89x	2.45x	2.19x
EV / EBITDA	39.6x	16.4x	29.4x	28.7x	25.4x
EV / EBIT	55.6x	21.2x	40.4x	38.4x	32.7x
EV / FCF	-61.2x	-63x	-22.8x	35.8x	45.2x
FCF Yield	-1.64%	-1.59%	-4.38%	2.79%	2.21%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	0.062	0.11	0.153	0.1551	0.1935
Distribution rate	-	-	-	-	-
Net sales ¹	259.5	323.2	653.1	749.4	826.5
EBITDA ¹	37.2	46.4	64.34	64.08	71.53
EBIT ¹	26.5	35.9	46.79	47.82	55.42
Net income ¹	11.7	21.7	30.28	30.79	38.61
Net Debt ¹	-39.6	-19.2	54.5	0.15	-22.41
Reference price ²	7.825	4.040	9.479	9.479	9.479
Nbr of stocks (in thousands)	193,416	193,535	193,713	-	-
Announcement Date	4/2/25	3/31/26	-	-	-

¹USD in Million²USD

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.($)
CEREBRAS SYSTEMS INC.	-42.07x	39.01x	1140.08x	-	39.54B
CDW CORPORATION	15.33x	0.9x	9.91x	1.91%	16.66B
UNISPLENDOUR CORPORATION LIMITED	26.29x	0.92x	19.37x	0.4%	13.23B
MOBILEYE GLOBAL INC.	-1.52x	2.45x	10.06x	-.--%	6.31B
TATA TECHNOLOGIES LIMITED	34.79x	3.98x	23.65x	1.97%	2.95B
HANSHOW TECHNOLOGY CO., LTD.	26.63x	-	-	0.33%	2.42B
Average	9.91x	9.45x	240.61x	0.92%	13.52B
Weighted average by Cap.	-11.13x	20.29x	579.86x	1.05%