Valuation Future plc Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 12:40:34 21/08/2026 pm IST			5-day change	1st Jan Change
3.520 ^EUR	-0.56%		-9.28%	-40.84%

03/08	Future plc Announces Appointment of Randal Lewis Casson as Independent Non-Executive Director, Effective August 03, 2026	CI
21/07	Future plc Announces Board and Committee Appointments, Effective July 21, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,421	1,588	1,046	1,120	644.9	272.6	-	-
Change	-	-64.08%	-34.11%	7.05%	-42.42%	-57.73%	-	-
Enterprise Value (EV) ¹	4,597	2,012	1,374	1,377	921.3	573.1	502.6	431.4
Change	-	-56.24%	-31.72%	0.22%	-33.07%	-37.8%	-12.3%	-14.18%
P/E	63.5x	13.1x	9.45x	15.1x	10.5x	6.9x	5.6x	5.47x
PBR	4.77x	1.5x	0.96x	1.09x	0.63x	0.29x	0.28x	0.26x
PEG	-	0.2x	-1.4x	-0.5x	-1.49x	-0.2x	0.2x	2.3x
Capitalization / Revenue	7.29x	1.92x	1.33x	1.42x	0.87x	0.39x	0.39x	0.39x
EV / Revenue	7.58x	2.44x	1.74x	1.75x	1.25x	0.81x	0.72x	0.62x
EV / EBITDA	21.4x	6.85x	4.96x	5.76x	4.12x	3.18x	2.87x	2.48x
EV / EBIT	23.5x	7.4x	5.36x	6.2x	4.49x	3.55x	3.18x	2.72x
EV / FCF	29.7x	10.5x	8.01x	8.83x	9.11x	5.99x	5.67x	4.68x
FCF Yield	3.36%	9.49%	12.5%	11.3%	11%	16.7%	17.6%	21.4%
Dividend per Share ²	0.028	0.034	0.041	0.034	0.034	0.1699	0.1797	0.1914
Rate of return	0.08%	0.26%	0.46%	0.34%	0.52%	5.52%	5.83%	6.21%
EPS ²	0.581	1.009	0.941	0.668	0.621	0.4464	0.5502	0.5632
Distribution rate	4.82%	3.37%	4.36%	5.09%	5.48%	38.1%	32.7%	34%
Net sales ¹	606.8	825.4	788.9	788.2	739.2	707.4	698.9	700.5
EBITDA ¹	214.9	293.8	276.8	239.1	223.4	180.5	175	174.1
EBIT ¹	195.8	271.7	256.4	222.2	205.4	161.5	157.9	158.7
Net income ¹	66.1	122.2	113.4	76.8	66.3	44.46	48.62	49.49
Net Debt ¹	176.3	423.6	327.2	256.5	276.4	300.5	230.1	158.8
Reference price ²	36.900	13.200	8.890	10.110	6.550	3.080	3.080	3.080
Nbr of stocks (in thousands)	1,19,811	1,20,306	1,17,698	1,10,794	98,463	88,502	-	-
Announcement Date	30/11/21	30/11/22	07/12/23	05/12/24	04/12/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FUTURE PLC	6.9x	0.81x	3.18x	5.52%	37Cr
RONGXIN EDUCATION AND CULTURE INDUSTRY DEVELOPMENT CO., LTD.	59.83x	-	-	-	34Cr
BRANGISTA INC.	7.13x	-	-	6.59%	8.99Cr
Average	24.62x	0.81x	3.18x	6.05%	26.71Cr
Weighted average by Cap.	29.35x	0.81x	3.18x	5.72%