Valuation Raspberry Pi Holdings plc Deutsche Boerse AG

Stocks

Real-time Estimate Cboe Europe 11:30:00 2026-09-10 EDT			5-day change	1st Jan Change
558.25 ^GBX	+8,384.04%		+3.13%	+91.28%

09-04	WINNERS & LOSERS: Experian falls as US housing watchdog hits out	AN
09-03	WINNERS & LOSERS: Hilton Food jumps on upgrade; ex-dividend trade	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	1,513	782	1,496	-	-
Change	-	-48.33%	91.36%	-	-
Enterprise Value (EV) ¹	1,474	762.8	1,507	1,484	1,455
Change	-	-48.25%	97.52%	-1.49%	-1.95%
P/E	126x	36.7x	56.5x	66.4x	54.2x
PBR	7.19x	3.24x	5.39x	4.87x	4.35x
PEG	-1.3x	0.5x	2.3x	-4.5x	2.4x
Capitalization / Revenue	5.83x	2.42x	2.45x	2.15x	1.95x
EV / Revenue	5.68x	2.36x	2.47x	2.14x	1.9x
EV / EBITDA	39.6x	16.4x	26x	26.1x	22.5x
EV / EBIT	55.6x	21.2x	36.9x	40.3x	33.4x
EV / FCF	-61.2x	-63x	-37.5x	69x	200x
FCF Yield	-1.64%	-1.59%	-2.67%	1.45%	0.5%
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	7.724	7.724	7.724
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.	-44.99x	46.97x	1373.08x	-	46.61B
CDW CORPORATION	16.37x	0.95x	10.43x	1.79%	17.8B
UNISPLENDOUR CORPORATION LIMITED	28.45x	0.98x	20.65x	0.37%	14.31B
MOBILEYE GLOBAL INC.	-1.66x	2.74x	11.24x	-.--%	6.89B
TATA TECHNOLOGIES LIMITED	39.34x	4.5x	26.81x	1.74%	3.36B
HANSHOW TECHNOLOGY CO., LTD.	29.2x	-	-	0.3%	2.65B
Average	11.12x	11.23x	288.44x	0.84%	15.27B
Weighted average by Cap.	-13.10x	25.34x	726.67x	0.97%