Valuation Tesco PLC Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:07:55 2026-09-28 EDT			5-day change	1st Jan Change
5.600 ^EUR	0.00%		-0.88%	+9.80%

09-28	Aldi to invest $1.2 billion in Britain in 2027	RE
09-24	Britain's Tesco invests in venture fund to spur food innovation	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	29,823	-	-
Change	-	-15.54%	4.83%	31.05%	19.96%	-2.36%	-	-
Enterprise Value (EV) ¹	32,462	29,028	29,193	34,916	41,107	40,347	40,144	39,986
Change	-	-10.58%	0.57%	19.6%	17.73%	-1.85%	-0.5%	-0.39%
P/E	14.8x	25.3x	11.4x	16.2x	17.7x	15.7x	14.3x	13.1x
PBR	1.42x	1.52x	1.71x	2.23x	2.73x	2.62x	2.51x	2.41x
PEG	-	-0.5x	0x	-3.9x	1.2x	1.2x	1.46x	1.46x
Capitalization / Revenue	0.36x	0.28x	0.28x	0.36x	0.41x	0.4x	0.39x	0.38x
EV / Revenue	0.53x	0.44x	0.43x	0.5x	0.56x	0.54x	0.52x	0.51x
EV / EBITDA	7.15x	6.7x	6.42x	7.24x	8.21x	7.91x	7.57x	7.29x
EV / EBIT	11.5x	11x	10.3x	11.2x	12.9x	12.4x	11.8x	11.3x
EV / FCF	11.6x	10.6x	11.9x	25.2x	18.4x	21.5x	20.1x	18.8x
FCF Yield	8.65%	9.48%	8.4%	3.96%	5.45%	4.64%	4.97%	5.33%
Dividend per Share ²	0.109	0.109	0.121	0.137	0.145	0.1565	0.1705	0.1856
Rate of return	3.76%	4.27%	4.34%	3.6%	3.02%	3.27%	3.56%	3.88%
EPS ²	0.1964	0.1008	0.2453	0.2351	0.271	0.3052	0.335	0.3651
Distribution rate	55.5%	108%	49.3%	58.3%	53.5%	51.3%	50.9%	50.8%
Net sales ¹	61,344	65,762	68,187	69,916	73,712	74,813	76,816	78,679
EBITDA ¹	4,543	4,330	4,544	4,825	5,007	5,103	5,307	5,485
EBIT ¹	2,825	2,630	2,821	3,128	3,194	3,252	3,403	3,547
Net income ¹	1,481	745	1,736	1,626	1,787	1,954	2,106	2,258
Net Debt ¹	10,516	10,493	9,764	9,454	10,563	10,524	10,321	10,163
Reference price ²	2.898	2.550	2.788	3.802	4.806	4.788	4.788	4.788
Nbr of stocks (in thousands)	7,574,218	7,268,607	6,968,930	6,696,942	6,355,483	6,228,725	-	-
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.	37.49x	1.21x	18.46x	0.92%	857B
LOBLAW COMPANIES LIMITED	24.21x	1.16x	10.1x	0.98%	51.05B
TESCO PLC	15.51x	0.53x	7.84x	3.32%	39.03B
SYSCO CORPORATION	15.71x	0.62x	11.65x	2.83%	38.6B
KROGER CO. (THE)	11.62x	0.33x	6.15x	2.54%	34.69B
WOOLWORTHS GROUP LIMITED	26.27x	0.82x	9.49x	2.81%	32.94B
AHOLD DELHAIZE N.V.	11.84x	0.46x	5.77x	3.97%	31.62B
GEORGE WESTON LIMITED	21.03x	0.78x	6.47x	1.23%	27.03B
AEON CO., LTD.	49.95x	0.55x	9.19x	1.13%	22.87B
Average	23.74x	0.72x	9.46x	2.19%	126.06B
Weighted average by Cap.	33.42x	1.08x	16.03x	1.27%