Valuation Rosslyn Data Technologies plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:03:00 2026-08-07 EDT			5-day change	1st Jan Change
0.000500 ^EUR	0.00%		0.00%	-

04-23	Rosslyn Data inks contract renewals worth USD1.5 million	AN
04-23	Rosslyn Data Technologies Bags $1.5 Million Contract Renewals	MT

Data adjusted to current consolidation scope

Fiscal Period: April	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21.24	8.497	2.634	1.722	2.267	1.886	-	-
Change	-	-60%	-69%	-34.63%	31.69%	-16.8%	-	-
Enterprise Value (EV) ¹	15.45	6.097	2.634	1.403	2.267	2.186	1.886	1.886
Change	-	-60.54%	-56.8%	-46.74%	61.63%	-3.57%	-13.72%	0%
P/E	-10.4x	-2.55x	-	-0.39x	-	-	-	-
PBR	-	-	-	-	-	-3.2x	-	-
PEG	-	-0x	-	-	-	-	-	-
Capitalization / Revenue	2.86x	3.11x	0.87x	0.6x	0.75x	0.63x	0.5x	0.44x
EV / Revenue	2.08x	2.23x	0.87x	0.49x	0.75x	0.73x	0.5x	0.44x
EV / EBITDA	-77.3x	-1.65x	-	-0.56x	-1.13x	-1.37x	-3.77x	18.9x
EV / EBIT	-10.2x	-1.52x	-	-0.4x	-0.83x	-0.95x	-1.57x	-3.77x
EV / FCF	-	-2.71x	-	-0.63x	-1.64x	-1.37x	-3.14x	-
FCF Yield	-	-37%	-	-160%	-60.8%	-73.2%	-31.8%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.3	-0.49	-	-0.251	-	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	7.417	2.731	3.012	2.854	3.005	3	3.8	4.3
EBITDA ¹	-0.2	-3.7	-	-2.5	-2.013	-1.6	-0.5	0.1
EBIT ¹	-1.512	-4.011	-	-3.543	-2.718	-2.3	-1.2	-0.5
Net income ¹	-1.972	-3.362	0.372	-3.359	-	-2.5	-	-
Net Debt ¹	-5.791	-2.4	-	-0.319	-	0.3	-	-
Reference price ²	3.1250	1.2500	0.3875	0.0975	0.0330	0.0160	0.0160	0.0160
Nbr of stocks (in thousands)	6,797	6,797	6,797	17,659	68,707	117,903	-	-
Announcement Date	9/30/21	10/31/22	10/31/23	10/29/24	10/27/25	-	-	-

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.($)
MICROSOFT CORPORATION	25.42x	9.4x	15.32x	0.78%	3,713B
PALANTIR TECHNOLOGIES INC.	115.04x	49.11x	79.55x	-.--%	413B
CADENCE DESIGN SYSTEMS, INC.	70.66x	14.9x	31.42x	-.--%	93.42B
DATADOG, INC.	375.44x	17.79x	70.34x	-.--%	84B
SYNOPSYS, INC.	154.15x	9x	22.98x	-.--%	79.65B
SEA LIMITED	37.94x	2.01x	15.8x	-.--%	69.47B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	114.23x	5.18x	29.15x	-.--%	46.09B
ATLASSIAN CORPORATION	-274.21x	5.71x	18.88x	-.--%	37.83B
TWILIO INC.	27.99x	5.73x	27.41x	-.--%	36.62B
Average	71.85x	13.20x	34.54x	0.09%	508.13B
Weighted average by Cap.	41.74x	13.03x	22.87x	0.63%