Valuation Tesco PLC Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:04:26 2026-07-31 EDT			5-day change	1st Jan Change
5.750 ^EUR	-2.54%		+3.60%	+12.75%

07-31	Sainsbury's sells Argos for GBP120 million, focus narrows to groceries	AN
07-29	New UK PM Burnham urged to put food on a par with defence and energy	RE

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	21,946	18,535	19,429	25,462	30,544	30,504	-	-
Change	-	-15.54%	4.83%	31.05%	19.96%	-0.13%	-	-
Enterprise Value (EV) ¹	32,462	29,028	29,193	34,916	41,107	41,048	40,851	40,750
Change	-	-10.58%	0.57%	19.6%	17.73%	-0.15%	-0.48%	-0.25%
P/E	14.8x	25.3x	11.4x	16.2x	17.7x	16.1x	14.6x	13.4x
PBR	1.42x	1.52x	1.71x	2.23x	2.73x	2.68x	2.57x	2.47x
PEG	-	-0.5x	0x	-3.9x	1.2x	1.3x	1.46x	1.43x
Capitalization / Revenue	0.36x	0.28x	0.28x	0.36x	0.41x	0.41x	0.4x	0.39x
EV / Revenue	0.53x	0.44x	0.43x	0.5x	0.56x	0.55x	0.53x	0.52x
EV / EBITDA	7.15x	6.7x	6.42x	7.24x	8.21x	8.04x	7.69x	7.41x
EV / EBIT	11.5x	11x	10.3x	11.2x	12.9x	12.6x	12x	11.5x
EV / FCF	11.6x	10.6x	11.9x	25.2x	18.4x	21.7x	19.7x	18.6x
FCF Yield	8.65%	9.48%	8.4%	3.96%	5.45%	4.61%	5.06%	5.37%
Dividend per Share ²	0.109	0.109	0.121	0.137	0.145	0.157	0.1713	0.1858
Rate of return	3.76%	4.27%	4.34%	3.6%	3.02%	3.21%	3.5%	3.8%
EPS ²	0.1964	0.1008	0.2453	0.2351	0.271	0.3043	0.3347	0.366
Distribution rate	55.5%	108%	49.3%	58.3%	53.5%	51.6%	51.2%	50.8%
Net sales ¹	61,344	65,762	68,187	69,916	73,712	74,999	77,069	78,981
EBITDA ¹	4,543	4,330	4,544	4,825	5,007	5,103	5,309	5,498
EBIT ¹	2,825	2,630	2,821	3,128	3,194	3,252	3,405	3,551
Net income ¹	1,481	745	1,736	1,626	1,787	1,948	2,105	2,267
Net Debt ¹	10,516	10,493	9,764	9,454	10,563	10,544	10,347	10,247
Reference price ²	2.898	2.550	2.788	3.802	4.806	4.895	4.895	4.895
Nbr of stocks (in thousands)	7,574,218	7,268,607	6,968,930	6,696,942	6,355,483	6,231,580	-	-
Announcement Date	4/13/22	4/13/23	4/10/24	4/10/25	4/16/26	-	-	-

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.($)
WALMART INC.	38.36x	1.24x	19.02x	0.9%	885B
LOBLAW COMPANIES LIMITED	28.99x	1.22x	10.64x	0.94%	54.14B
SYSCO CORPORATION	21.32x	0.62x	11.82x	2.53%	40.76B
KROGER CO. (THE)	11.43x	0.33x	6.08x	2.56%	35.37B
AHOLD DELHAIZE N.V.	12.62x	0.48x	6.07x	3.69%	34.78B
WOOLWORTHS GROUP LIMITED	46.08x	0.9x	10.54x	2.37%	34.1B
GEORGE WESTON LIMITED	22.98x	0.77x	6.52x	1.34%	27.95B
AEON CO., LTD.	50.55x	0.62x	10.37x	1.07%	23.69B
US FOODS HOLDING CORP.	25.6x	0.65x	12.74x	-.--%	22.15B
Average	28.66x	0.76x	10.42x	1.71%	128.66B
Weighted average by Cap.	35.59x	1.12x	16.74x	1.13%