Valuation RELX PLC Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 02:07:05 2026-06-29 EDT			5-day change	1st Jan Change
26.60 ^EUR	-2.92%		-0.75%	-23.56%

02:58am	BT, Verizon merge international arms in joint venture	AN
02:41am	Relx to Initiate GBP100 Million Share Repurchase Program	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	46,327	43,690	58,515	67,352	54,936	41,636	-	-
Change	-	-5.69%	33.93%	15.1%	-18.44%	-24.21%	-	-
Enterprise Value (EV) ¹	52,381	50,294	64,961	73,915	62,137	49,594	49,517	49,714
Change	-	-3.98%	29.16%	13.78%	-15.94%	-20.19%	-0.15%	0.4%
P/E	31.5x	27x	33.2x	35.2x	27x	18.7x	16.8x	14.8x
PBR	14.3x	11.6x	16.9x	19.3x	23.2x	27.3x	14x	14.7x
PEG	-	2.5x	3.2x	3.5x	3.13x	1.5x	1.5x	1.1x
Capitalization / Revenue	6.4x	5.11x	6.39x	7.14x	5.73x	4.11x	3.86x	3.6x
EV / Revenue	7.23x	5.88x	7.09x	7.83x	6.48x	4.89x	4.59x	4.3x
EV / EBITDA	19.9x	16.2x	18.7x	19.8x	16.2x	12.1x	11.3x	10.5x
EV / EBIT	23.7x	18.7x	21.4x	23.1x	18.6x	13.9x	13x	12x
EV / FCF	27.5x	25.6x	32.8x	34.8x	26.9x	19.4x	18.1x	15.9x
FCF Yield	3.64%	3.91%	3.05%	2.87%	3.72%	5.16%	5.54%	6.27%
Dividend per Share ²	0.498	0.546	0.588	0.63	0.675	0.7239	0.7868	0.8594
Rate of return	2.07%	2.39%	1.89%	1.74%	2.24%	3.06%	3.33%	3.64%
EPS ²	0.763	0.847	0.936	1.031	1.12	1.263	1.406	1.596
Distribution rate	65.3%	64.5%	62.8%	61.1%	60.3%	57.3%	56%	53.9%
Net sales ¹	7,244	8,553	9,161	9,434	9,590	10,141	10,786	11,564
EBITDA ¹	2,637	3,102	3,468	3,724	3,846	4,102	4,392	4,736
EBIT ¹	2,210	2,683	3,030	3,199	3,342	3,561	3,818	4,130
Net income ¹	1,471	1,634	1,781	1,934	2,065	2,252	2,438	2,694
Net Debt ¹	6,054	6,604	6,446	6,563	7,201	7,958	7,881	8,078
Reference price ²	24.02	22.88	31.10	36.29	30.20	23.63	23.63	23.63
Nbr of stocks (in thousands)	1,928,681	1,909,549	1,881,510	1,855,942	1,819,061	1,761,995	-	-
Announcement Date	2/10/22	2/16/23	2/15/24	2/13/25	2/12/26	-	-	-

¹GBP in Million²GBP

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.($)
IBM	26.41x	4.28x	14.93x	2.48%	255B
SNOWFLAKE INC.	-87.2x	13.76x	79.66x	-.--%	86.29B
TATA CONSULTANCY SERVICES LTD.	13.45x	2.45x	9.04x	6.15%	80.34B
ACCENTURE PLC	9.58x	1.05x	5.51x	5.03%	78.93B
INFOSYS LIMITED	13.5x	1.97x	8.24x	5.76%	44.67B
FUJITSU LIMITED	12.69x	1.45x	9.94x	1.27%	34.33B
HCL TECHNOLOGIES LIMITED	14.99x	1.91x	8.86x	5.76%	31.57B
NEC CORPORATION	17.59x	1.28x	8.2x	1.12%	31.14B
SK INC.	8.72x	0.59x	5.3x	1.02%	28.97B
Average	3.30x	3.19x	16.63x	3.18%	74.62B
Weighted average by Cap.	5.01x	4.19x	19.72x	3.09%