Valuation SThree plc Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 11:58:09 2026-07-22 EDT			5-day change	1st Jan Change
2.798 ^EUR	+10.81%		+9.71%	+14.78%

07-14	UK recruiters cut costs as war and AI deter hiring	RE
06-16	FTSE 100 rises on financials, industrials strength; oil slips	RE

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	700.3	538	537.7	476	211.2	260.3	-	-
Change	-	-23.17%	-0.06%	-11.46%	-55.64%	23.29%	-	-
Enterprise Value (EV) ¹	642.7	506.3	483.5	446.2	190.7	255.4	245.5	239.3
Change	-	-21.23%	-4.51%	-7.72%	-57.26%	33.93%	-3.87%	-2.51%
P/E	16.9x	10.2x	9.73x	9.65x	12.2x	38.2x	15.5x	10.5x
PBR	4.39x	2.69x	2.39x	1.91x	0.91x	1.24x	1.23x	1.22x
PEG	-	0.3x	2.43x	-0.9x	-0.2x	-0.6x	0x	0.2x
Capitalization / Revenue	0.53x	0.33x	0.32x	0.32x	0.16x	0.21x	0.2x	0.19x
EV / Revenue	0.48x	0.31x	0.29x	0.3x	0.15x	0.2x	0.19x	0.18x
EV / EBITDA	8.19x	5.25x	5.24x	5.48x	4.35x	8.99x	5.75x	4.42x
EV / EBIT	10.6x	6.53x	6.33x	6.74x	7.3x	23.5x	9.78x	6.55x
EV / FCF	18.3x	12.1x	7.13x	16.8x	3.6x	14.7x	15.8x	11.7x
FCF Yield	5.47%	8.28%	14%	5.94%	27.8%	6.82%	6.34%	8.56%
Dividend per Share ²	0.11	0.16	0.166	0.143	0.143	0.143	0.143	0.1072
Rate of return	2.12%	3.95%	4.11%	3.99%	8.6%	6.68%	6.68%	5.01%
EPS ²	0.307	0.399	0.415	0.371	0.136	0.056	0.1384	0.2034
Distribution rate	35.8%	40.1%	40%	38.5%	105%	255%	103%	52.7%
Net sales ¹	1,331	1,639	1,663	1,493	1,302	1,249	1,288	1,352
EBITDA ¹	78.53	96.45	92.27	81.45	43.8	28.41	42.72	54.12
EBIT ¹	60.81	77.55	76.36	66.19	26.14	10.85	25.11	36.52
Net income ¹	41.98	54.2	56.05	49.69	17.67	7.091	17.01	24.68
Net Debt ¹	-57.5	-31.68	-54.18	-29.89	-20.46	-4.932	-14.81	-20.98
Reference price ²	5.200	4.055	4.040	3.580	1.662	2.140	2.140	2.140
Nbr of stocks (in thousands)	134,664	132,672	133,087	132,972	127,047	121,645	-	-
Announcement Date	1/31/22	1/30/23	1/30/24	1/28/25	1/27/26	-	-	-

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.($)
AUTOMATIC DATA PROCESSING, INC.	22.2x	4.52x	15.42x	2.65%	98.42B
RANDSTAD N.V.	16.54x	0.3x	7.46x	5.18%	6.38B
ADECCO GROUP AG	10.82x	0.25x	6.72x	4.77%	4.3B
ROBERT HALF INC.	31.28x	0.71x	14.34x	5.76%	4.14B
FIRST ADVANTAGE CORPORATION	90.11x	3.18x	11.21x	-.--%	3.62B
PERSOL HOLDINGS CO.,LTD.	13.05x	0.31x	5.05x	4.87%	3.66B
MANPOWERGROUP INC.	17.11x	0.16x	7.02x	2.64%	2.4B
SHANGHAI FOREIGN SERVICE HOLDING GROUP CO., LTD.	12.7x	-	-	4.06%	1.41B
FESCO GROUP CO., LTD.	7.5x	-	-	6.65%	1.07B
Average	24.59x	1.35x	9.60x	4.06%	13.93B
Weighted average by Cap.	23.18x	3.77x	14.07x	2.99%