Valuation Asmodee Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 07:27:27 22/07/2026 BST			5-day change	1st Jan Change
13.29 ^EUR	+2.47%		-0.84%	+32.75%

07-21	S&P raises Asmodee's credit rating to BB	FW
07-16	AMF Aktiefond Småbolag rose 7.8 percent in Q2, small caps strengthened during the quarter	FW

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028	2029
Market Cap ¹	1,971	2,265	3,191	-	-
Change	-	14.91%	40.92%	-	-
Enterprise Value (EV) ¹	2,381	2,522	3,632	3,491	3,319
Change	-	5.95%	44.01%	-3.88%	-4.94%
P/E	3,327x	897x	239x	227x	201x
PBR	11.3x	13.2x	17.6x	16.5x	15.4x
PEG	-	3x	1x	42.21x	15.3x
Capitalization / Revenue	1.44x	1.35x	1.72x	1.71x	1.63x
EV / Revenue	1.74x	1.5x	1.96x	1.87x	1.69x
EV / EBITDA	10.4x	8.84x	11x	10.3x	9.35x
EV / EBIT	12x	9.8x	12.3x	11.7x	10.5x
EV / FCF	14.2x	12x	19.7x	16.6x	14.8x
FCF Yield	7.07%	8.31%	5.09%	6.02%	6.77%
Dividend per Share ³	-	0.17	0.1698	0.1896	0.2045
Rate of return	-	0.16%	0.11%	0.13%	0.14%
EPS ³	0.0275	0.1186	0.6232	0.6567	0.743
Distribution rate	-	143%	27.2%	28.9%	27.5%
Net sales ¹	1,369	1,684	1,855	1,868	1,959
EBITDA ¹	228.2	285.4	330.3	337.7	355
EBIT ¹	198.2	257.3	296	298.2	314.6
Net income ¹	4.699	27.7	149.5	158.4	184
Net Debt ¹	409.8	257.5	440.9	299.9	127.6
Reference price ³	91.50	106.34	149.10	149.10	149.10
Nbr of stocks (in thousands)	233,692	233,692	236,721	-	-
Announcement Date	21/05/25	21/05/26	-	-	-

¹SEK in Million²EUR in Million³SEK

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.($)
NINTENDO CO., LTD.	20.13x	2.61x	14.9x	2.85%	49.47B
INTERNATIONAL GAMES SYSTEM CO.,LTD.	15.47x	7.73x	13.07x	5.93%	6.25B
TOMY COMPANY, LTD.	17.83x	0.88x	7.26x	2.05%	1.95B
GUANGZHOU WAHLAP TECHNOLOGY CORPORATION LIMITED	26.52x	-	-	-	314M
Average	19.99x	3.74x	11.74x	3.61%	14.5B
Weighted average by Cap.	19.58x	3.11x	14.44x	3.16%