Valuation IRPC Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 12:09:31 29/09/2026 pm IST			5-day change	1st Jan Change
0.0715 ^EUR	-0.69%		+1.42%	+232.56%

17/09	IRPC Public Company Limited Announces Appointment of Miss Pannalin Mahawongtikul as Independent Director, Effective October 1, 2026	CI
26/08	IRPC Public Company Limited Announces Cash Dividend, Payable on September 23, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	78,377	61,640	41,229	25,105	20,206	60,415	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	198.99%	-	-
Enterprise Value (EV) ¹	1,28,474	1,30,299	1,06,315	87,187	61,247	95,980	90,067	83,431
Change	-	1.42%	-18.41%	-17.99%	-29.75%	56.71%	-6.16%	-7.37%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	5.25x	16x	14.6x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.79x	0.77x	0.75x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.2x	1.48x
Capitalization / Revenue	0.31x	0.19x	0.13x	0.08x	0.07x	0.19x	0.21x	0.21x
EV / Revenue	0.5x	0.4x	0.33x	0.28x	0.22x	0.3x	0.31x	0.29x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	3.67x	6.22x	6.02x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	6.08x	17x	15.6x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	4.12x	8.24x	9.35x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	24.3%	12.1%	10.7%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.0433	0.0317	0.0447
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	1.46%	1.07%	1.51%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.5641	0.1851	0.2033
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	7.68%	17.1%	22%
Net sales ¹	2,55,115	3,24,800	3,19,047	3,14,833	2,79,572	3,18,663	2,87,787	2,83,662
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	26,151	14,491	13,857
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	15,782	5,297	5,350
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	11,575	3,657	3,727
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	35,565	29,652	23,015
Reference price ²	3.840	3.020	2.020	1.230	0.990	2.960	2.960	2.960
Nbr of stocks (in thousands)	2,04,10,591	2,04,10,591	2,04,10,591	2,04,10,591	2,04,10,591	2,04,10,591	-	-
Announcement Date	08/02/22	07/02/23	13/02/24	10/02/25	17/02/26	-	-	-

¹THB in Million²THB

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.($)
ORLEN SPÓLKA AKCYJNA	6.13x	0.62x	3.49x	5.42%	4.55TCr
HF SINCLAIR CORPORATION	5.55x	0.55x	3.9x	1.93%	1.89TCr
TÜRKIYE PETROL RAFINERILERI	9.43x	0.48x	4.82x	11.36%	1.57TCr
IDEMITSU KOSAN CO.,LTD.	17.78x	0.35x	8.64x	2.43%	1.27TCr
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	4.71x	0.54x	3.24x	6.07%	842.93Cr
HELLENIQ ENERGY HOLDINGS S.A.	4.34x	0.49x	4.05x	5.96%	622.44Cr
CVR ENERGY, INC.	307.58x	0.68x	7.59x	0.79%	510.19Cr
CALUMET, INC.	-22.21x	1.3x	9.47x	-.--%	462.43Cr
Average	41.66x	0.63x	5.65x	4.25%	1.46TCr
Weighted average by Cap.	19.56x	0.58x	4.72x	4.99%