Valuation Travis Perkins plc Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 03:41:26 2026-08-10 EDT			5-day change	1st Jan Change
7.650 ^EUR	-0.65%		+15.91%	+6.25%

08-07	RBC cuts Endeavour Mining; JPM raises easyJet	AN
08-05	AlphaValue/Baader Europe Downgrades Travis Perkins to Reduce, Lifts PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,403	1,868	1,740	1,537	1,343	1,430	-	-
Change	-	-45.11%	-6.85%	-11.66%	-12.64%	6.48%	-	-
Enterprise Value (EV) ¹	4,008	2,687	2,662	2,382	1,964	1,960	1,954	1,950
Change	-	-32.97%	-0.91%	-10.51%	-17.56%	-0.19%	-0.32%	-0.19%
P/E	13.1x	9.97x	46.6x	-19.9x	-7.63x	25.8x	18.4x	15x
PBR	1.54x	0.9x	0.86x	0.78x	0.77x	0.81x	0.79x	0.75x
PEG	-	-0.4x	-0.6x	0x	-0x	-0x	0.5x	0.7x
Capitalization / Revenue	0.74x	0.37x	0.36x	0.33x	0.29x	0.31x	0.3x	0.29x
EV / Revenue	0.87x	0.54x	0.55x	0.52x	0.43x	0.43x	0.41x	0.4x
EV / EBITDA	7.83x	5.91x	7.47x	7.18x	6.76x	6.89x	6.06x	5.6x
EV / EBIT	11.4x	9.1x	14.8x	15.7x	14.7x	15.8x	12.6x	11x
EV / FCF	24x	21.7x	17.4x	21.9x	9.53x	23.8x	31.5x	26x
FCF Yield	4.16%	4.62%	5.74%	4.58%	10.5%	4.19%	3.18%	3.84%
Dividend per Share ²	0.38	0.39	0.18	0.145	0.12	0.118	0.1526	0.1842
Rate of return	2.44%	4.38%	2.17%	1.99%	1.89%	1.75%	2.26%	2.73%
EPS ²	1.188	0.892	0.178	-0.366	-0.833	0.2617	0.3667	0.4499
Distribution rate	32%	43.7%	101%	-39.6%	-14.4%	45.1%	41.6%	40.9%
Net sales ¹	4,587	4,995	4,862	4,607	4,565	4,558	4,739	4,916
EBITDA ¹	511.7	454.4	356.4	331.9	290.5	284.5	322.3	348.1
EBIT ¹	352.8	295.3	180.4	151.8	133.4	123.8	155.3	177.3
Net income ¹	278.9	192.2	38.1	-77.4	-176.3	53.17	74.14	92.7
Net Debt ¹	604.6	818.5	922	845.2	621.1	530.4	524.1	520.5
Reference price ²	15.545	8.894	8.286	7.290	6.355	6.750	6.750	6.750
Nbr of stocks (in thousands)	218,933	210,029	210,003	210,861	211,317	211,840	-	-
Announcement Date	3/1/22	2/28/23	3/5/24	4/1/25	3/17/26	-	-	-

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.($)
FLOOR & DECOR HOLDINGS, INC.	28.63x	1.69x	14.61x	-.--%	6.68B
TRAVIS PERKINS PLC	25.79x	0.43x	6.89x	1.75%	1.93B
Average	27.21x	1.06x	10.75x	0.87%	4.3B
Weighted average by Cap.	27.99x	1.41x	12.88x	0.39%