Valuation TF1 Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 07:57:44 2026-07-27 EDT			5-day change	1st Jan Change
6.983 ^EUR	+4.38%		+2.88%	-15.59%

04:21am	TF1 surprises on profitability and stays the course
03:50am	TF1 holds on to viewers, oil majors slide

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,836	1,506	1,505	1,544	1,757	1,421	-	-
Change	-	-17.99%	-0.08%	2.58%	13.82%	-19.11%	-	-
Enterprise Value (EV) ¹	1,702	1,180	999.7	1,038	1,242	1,043	1,080	1,173
Change	-	-30.64%	-15.31%	3.79%	19.75%	-16.05%	3.53%	8.66%
P/E	8.15x	8.62x	7.84x	7.54x	11.6x	14.2x	13.3x	10.6x
PBR	1.04x	0.81x	0.77x	0.75x	0.85x	0.7x	0.71x	0.74x
PEG	-	-0.4x	0.81x	1.14x	-0.5x	-0.4x	1.81x	0.4x
Capitalization / Revenue	0.76x	0.6x	0.66x	0.66x	0.76x	0.65x	0.63x	0.62x
EV / Revenue	0.7x	0.47x	0.44x	0.44x	0.54x	0.47x	0.48x	0.51x
EV / EBITDA	2.38x	1.55x	1.58x	1.48x	1.87x	1.87x	1.9x	1.94x
EV / EBIT	4.96x	3.73x	3.54x	3.59x	5.14x	6.92x	7.31x	6.37x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.45	0.5	0.55	0.6	0.63	0.64	0.6764	0.7233
Rate of return	5.16%	6.99%	7.71%	8.2%	7.56%	9.47%	10%	10.7%
EPS ²	1.07	0.83	0.91	0.97	0.72	0.4747	0.5095	0.6396
Distribution rate	42.1%	60.2%	60.4%	61.9%	87.5%	135%	133%	113%
Net sales ¹	2,427	2,508	2,297	2,356	2,297	2,199	2,239	2,285
EBITDA ¹	714.2	762.1	632.4	700	665.3	556.6	569.7	603.8
EBIT ¹	343.2	316.2	282.7	289	241.8	150.7	147.7	184.2
Net income ¹	225.3	176.1	191.9	206	152.8	95.18	105.1	125
Net Debt ¹	-134.8	-325.7	-505.1	-506.1	-514.6	-378.2	-341.4	-247.9
Reference price ²	8.725	7.155	7.135	7.315	8.330	6.760	6.760	6.760
Nbr of stocks (in thousands)	210,486	210,486	210,898	211,022	210,925	210,240	-	-
Announcement Date	2/11/22	2/15/23	2/15/24	2/13/25	2/13/26	-	-	-

¹EUR in Million²EUR

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.($)
WALT DISNEY COMPANY (THE)	16.22x	1.99x	9.07x	1.59%	165B
FORMULA ONE GROUP	43.79x	6.26x	26.9x	-.--%	24.09B
TBS HOLDINGS,INC.	18.13x	1.98x	19.46x	1.64%	5.74B
ORIENTAL PEARL GROUP CO.,LTD.	39.89x	-	-	2.24%	3.76B
ITV PLC	10.55x	0.88x	5.54x	6.85%	3.65B
FUJI MEDIA HOLDINGS, INC.	14.33x	1.71x	18.56x	4.93%	3.53B
LIBERTY GLOBAL LTD.	-4.8x	1.98x	7.39x	-.--%	3.32B
CANAL+ SA	13.18x	0.56x	4.52x	1.27%	3.06B
MFE-MEDIAFOREUROPE N.V.	7.36x	0.71x	3.22x	6.33%	2.28B
Average	17.63x	2.01x	11.83x	2.76%	23.79B
Weighted average by Cap.	19.20x	2.42x	11.33x	1.59%