Valuation Telecom Plus Plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:03:56 2026-09-14 EDT			5-day change	1st Jan Change
9.300 ^EUR	+2.20%		-6.53%	-40.38%

08-17	FTSE 100 drifts lower as oil price pushes higher	AN
08-17	Telecom Plus plc Approves Final Dividend	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,205	1,497	1,280	1,380	1,031	628	-	-
Change	-	24.2%	-14.48%	7.83%	-25.28%	-39.11%	-	-
Enterprise Value (EV) ¹	1,276	1,600	1,403	1,496	1,175	799.9	805.9	804.6
Change	-	25.45%	-12.35%	6.67%	-21.5%	-31.9%	0.75%	-0.16%
P/E	34x	22.2x	18.3x	18.3x	12.9x	10.9x	9.36x	7.2x
PBR	5.85x	-	5.53x	5.47x	3.86x	2.36x	2.33x	2.46x
PEG	-	0.2x	4.33x	2.58x	2.56x	-0.4x	0.6x	0.2x
Capitalization / Revenue	1.25x	0.6x	0.63x	0.75x	0.53x	0.3x	0.29x	0.28x
EV / Revenue	1.32x	0.65x	0.69x	0.81x	0.61x	0.39x	0.38x	0.36x
EV / EBITDA	17.3x	14.5x	10.5x	10.1x	7.26x	6.94x	6.46x	5.64x
EV / EBIT	19.6x	16.6x	11.4x	11x	8.12x	8.36x	7.74x	6.54x
EV / FCF	30.8x	7.11x	-9.67x	16.3x	21.7x	19.7x	15.1x	13.9x
FCF Yield	3.24%	14.1%	-10.3%	6.12%	4.62%	5.08%	6.61%	7.21%
Dividend per Share ²	0.57	0.8	0.83	0.94	0.5	0.328	0.3736	0.446
Rate of return	3.73%	4.23%	5.1%	5.4%	3.87%	4.07%	4.64%	5.53%
EPS ²	0.45	0.852	0.888	0.951	0.999	0.7399	0.8609	1.12
Distribution rate	127%	93.9%	93.5%	98.8%	50.1%	44.3%	43.4%	39.8%
Net sales ¹	967.4	2,475	2,039	1,838	1,941	2,075	2,133	2,257
EBITDA ¹	73.62	110.4	133.3	148.1	161.8	115.3	124.8	142.6
EBIT ¹	65.18	96.38	122.6	136.2	144.6	95.66	104.1	123
Net income ¹	35.47	68.43	71.04	76.1	80.67	57.77	64.85	81.7
Net Debt ¹	70.4	103.4	122.5	115.9	143.1	171.9	177.8	176.6
Reference price ²	15.300	18.900	16.280	17.400	12.920	8.060	8.060	8.060
Nbr of stocks (in thousands)	78,773	79,202	78,631	79,331	79,835	77,918	-	-
Announcement Date	6/21/22	6/27/23	6/18/24	6/24/25	6/23/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NATIONAL GRID PLC	12.68x	5.56x	11.81x	4.4%	76.07B
ENGIE	12.76x	1.44x	7.52x	5.87%	67.69B
SEMPRA	16.56x	6.37x	13.93x	3.16%	54.5B
EON SE	16.08x	1.12x	9.35x	3.35%	53.51B
RWE AG	19.88x	2.69x	9.32x	2.19%	49.35B
DUBAI ELECTRICITY AND WATER AUTHORITY	17.05x	5.07x	9.81x	4.41%	38.11B
ACWA POWER COMPANY	63.57x	20.18x	35.95x	0.24%	37.76B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.19x	4.81x	12.62x	3.69%	36.08B
AMEREN CORPORATION	19.43x	5.59x	12.72x	2.87%	29.04B
Average	21.69x	5.87x	13.67x	3.35%	49.12B
Weighted average by Cap.	19.92x	5.32x	12.85x	3.58%