Valuation TransUnion Berne S.E.

Stocks

End-of-day quote Berne S.E. 2026-09-18			5-day change	1st Jan Change
60.04 ^CHF	-1.23%		-4.95%	-

12:11am	TransUnion(NYSE:TRU) dropped from FTSE All-World Index	CI
09-16	INSTANT VIEW-Stocks pull back after Fed raises rates, points to another hike this year	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,720	10,936	13,309	18,069	16,653	13,878	-	-
Change	-	-51.87%	21.7%	35.77%	-7.84%	-16.66%	-	-
Enterprise Value (EV) ¹	27,243	16,021	18,170	22,537	20,903	18,298	17,741	17,184
Change	-	-41.19%	13.41%	24.04%	-7.25%	-12.46%	-3.04%	-3.14%
P/E	16.5x	40.5x	-64.2x	63.9x	37x	17x	20x	16.1x
PBR	5.82x	2.62x	3.32x	4.28x	3.72x	2.78x	2.5x	2.2x
PEG	-	-0.5x	0x	-0x	0.6x	0.2x	-1.3x	0.7x
Capitalization / Revenue	7.68x	2.95x	3.47x	4.32x	3.64x	2.68x	2.49x	2.3x
EV / Revenue	9.2x	4.32x	4.74x	5.39x	4.57x	3.54x	3.18x	2.85x
EV / EBITDA	23.5x	11.9x	13.5x	15x	12.7x	10x	8.79x	7.65x
EV / EBIT	26.7x	13.8x	16x	17.3x	15.1x	15.1x	12.9x	10.6x
EV / FCF	46.6x	-16,021x	53.7x	43.6x	31.6x	20x	17.2x	14.4x
FCF Yield	2.14%	-0.01%	1.86%	2.29%	3.17%	5.01%	5.81%	6.97%
Dividend per Share ²	0.38	0.4	0.42	0.42	0.46	0.5097	0.5021	0.5638
Rate of return	0.32%	0.7%	0.61%	0.45%	0.54%	0.7%	0.69%	0.78%
EPS ²	7.19	1.4	-1.07	1.45	2.32	4.265	3.622	4.5
Distribution rate	5.29%	28.6%	-39.3%	29%	19.8%	12%	13.9%	12.5%
Net sales ¹	2,960	3,710	3,831	4,184	4,576	5,175	5,579	6,029
EBITDA ¹	1,157	1,346	1,344	1,506	1,646	1,824	2,018	2,245
EBIT ¹	1,020	1,165	1,134	1,300	1,385	1,212	1,380	1,627
Net income ¹	1,387	269.5	-206.2	284.4	455.4	823.9	689.2	836.4
Net Debt ¹	4,524	5,085	4,860	4,468	4,250	4,421	3,864	3,307
Reference price ²	118.58	56.75	68.71	92.71	85.75	72.43	72.43	72.43
Nbr of stocks (in thousands)	191,600	192,700	193,700	194,900	194,200	191,600	-	-
Announcement Date	2/22/22	2/14/23	2/13/24	2/13/25	2/12/26	-	-	-

¹USD in Million²USD

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.($)
S&P GLOBAL, INC.	25.14x	9.1x	17.24x	0.97%	119B
THOMSON REUTERS CORPORATION	23.26x	5.3x	13.28x	2.72%	40.88B
MSCI, INC.	27.69x	13.09x	21.23x	1.49%	40.19B
EQUIFAX INC.	23.77x	3.5x	11.06x	1.41%	18.66B
WOLTERS KLUWER N.V.	13.02x	3.03x	9.09x	3.96%	17.42B
COMPUTERSHARE LIMITED	21.26x	4.99x	12.49x	3.12%	16.82B
TRANSUNION	16.98x	3.53x	10.03x	0.7%	13.88B
FACTSET RESEARCH SYSTEMS, INC.	18.84x	4.54x	12.15x	1.59%	10.09B
CHINA SOUTHERN POWER GRID TECHNOLOGY CO.,LTD	59.19x	-	-	0.52%	4.65B
Average	25.46x	5.88x	13.32x	1.83%	31.34B
Weighted average by Cap.	24.10x	7.67x	15.47x	1.64%