Valuation Raspberry Pi Holdings plc Deutsche Boerse AG

Stocks

Real-time Estimate Cboe Europe 06:30:15 2026-08-17 EDT			5-day change	1st Jan Change
672.25 ^GBX	+8,540.75%		-4.48%	+126.16%

08-14	WINNERS & LOSERS: Michael Page higher on UBS lift; software shares up	AN
08-12	Berenberg Starts Raspberry Pi Coverage with Hold Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	1,513	782	1,749	-	-
Change	-	-48.33%	123.69%	-	-
Enterprise Value (EV) ¹	1,474	762.8	1,759	1,737	1,708
Change	-	-48.25%	130.67%	-1.28%	-1.67%
P/E	126x	36.7x	66.1x	77.6x	63.3x
PBR	7.19x	3.24x	6.3x	5.69x	5.09x
PEG	-1.3x	0.5x	2.7x	-5.2x	2.8x
Capitalization / Revenue	5.83x	2.42x	2.87x	2.52x	2.28x
EV / Revenue	5.68x	2.36x	2.88x	2.5x	2.23x
EV / EBITDA	39.6x	16.4x	30.4x	30.5x	26.4x
EV / EBIT	55.6x	21.2x	43.1x	47.2x	39.2x
EV / FCF	-61.2x	-63x	-43.8x	80.8x	235x
FCF Yield	-1.64%	-1.59%	-2.28%	1.24%	0.43%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	0.062	0.11	0.1366	0.1164	0.1426
Distribution rate	-	-	-	-	-
Net sales ¹	259.5	323.2	610.4	694.4	766.6
EBITDA ¹	37.2	46.4	57.86	56.9	64.62
EBIT ¹	26.5	35.9	40.84	36.82	43.62
Net income ¹	11.7	21.7	27.2	23.62	30.44
Net Debt ¹	-39.6	-19.2	10.27	-12.24	-41.25
Reference price ²	7.825	4.040	9.030	9.030	9.030
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.	-50.21x	53.07x	1551.36x	-	52.02B
CDW CORPORATION	16.03x	0.93x	10.26x	1.83%	17.43B
UNISPLENDOUR CORPORATION LIMITED	41.84x	1.14x	26.3x	0.28%	16.94B
MOBILEYE GLOBAL INC.	-1.83x	3.1x	12.77x	-.--%	7.58B
TATA TECHNOLOGIES LIMITED	43.35x	4.98x	29.62x	1.58%	3.69B
HANSHOW TECHNOLOGY CO., LTD.	32.27x	-	-	0.28%	2.65B
Average	13.57x	12.64x	326.06x	0.79%	16.72B
Weighted average by Cap.	-13.88x	29.06x	834.87x	0.89%