Valuation ASOS Plc Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 07:04:41 04/08/2026 BST			5-day change	1st Jan Change
4.160 ^EUR	+0.48%		-3.26%	+35.06%

10:00am	Zalando disappoints with tepid growth and outlook	RE
07-27	WINNERS & LOSERS: Pinewood and Pharos back takeover offers	AN

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,868	693.4	521.7	431.6	331.2	432.8	-	-
Change	-	-82.07%	-24.76%	-17.27%	-23.27%	30.68%	-	-
Enterprise Value (EV) ¹	3,669	846.3	841.2	728.7	515.9	526.7	490.4	454.4
Change	-	-76.93%	-0.6%	-13.37%	-29.21%	2.1%	-6.9%	-7.34%
P/E	30.9x	-22.5x	-2.06x	-1.27x	-1.11x	-8.34x	-9.68x	-13.1x
PBR	3.74x	0.68x	0.53x	0.83x	1.56x	1.85x	1.84x	1.55x
PEG	-	0x	-0x	-0x	0.1x	0.1x	0.7x	0.5x
Capitalization / Revenue	0.99x	0.18x	0.15x	0.15x	0.13x	0.19x	0.19x	0.19x
EV / Revenue	0.94x	0.21x	0.24x	0.25x	0.21x	0.23x	0.22x	0.2x
EV / EBITDA	11.3x	6.05x	6.76x	9.1x	3.92x	3.33x	2.83x	2.45x
EV / EBIT	17.8x	19.2x	-29x	-8.94x	-16x	-70.7x	32.6x	15.1x
EV / FCF	63.3x	-2.79x	-5.21x	7.71x	36.6x	139x	12.7x	9.26x
FCF Yield	1.58%	-35.8%	-19.2%	13%	2.73%	0.72%	7.89%	10.8%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.255	-0.309	-2.13	-2.844	-2.501	-0.4336	-0.3733	-0.2763
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,910	3,936	3,550	2,906	2,478	2,249	2,268	2,324
EBITDA ¹	325.6	140	124.5	80.1	131.6	158.2	173.6	185.2
EBIT ¹	206.6	44.1	-29	-81.5	-32.2	-7.455	15.04	30.01
Net income ¹	128.4	-30.8	-223.1	-338.7	-298.4	-6.467	-44.57	-42.2
Net Debt ¹	-199.5	152.9	319.5	297.1	184.7	93.93	57.61	21.62
Reference price ²	38.840	6.955	4.384	3.624	2.775	3.615	3.615	3.615
Nbr of stocks (in thousands)	99,592	99,704	119,008	119,106	119,347	119,720	-	-
Announcement Date	11/10/21	19/10/22	01/11/23	05/11/24	21/11/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AMAZON.COM, INC.	23.45x	3.72x	14.1x	-.--%	3,064B
JD.COM, INC.	12.92x	0.13x	5.45x	3.14%	44.59B
COUPANG, INC.	-48.31x	0.67x	27.58x	-.--%	29.47B
ALLEGRO.EU S.A.	24.52x	3.43x	11.79x	-.--%	11.6B
WAYFAIR INC.	14109x	0.99x	15.83x	0.02%	11.79B
FSN E-COMMERCE VENTURES LIMITED	209.68x	7.81x	87.01x	-.--%	10.36B
ETSY, INC.	23.47x	3.21x	11.05x	-.--%	7.89B
MONOTARO CO., LTD.	25.93x	2.42x	15.36x	1.92%	6.09B
OCADO GROUP PLC	-13.07x	1.85x	13x	-.--%	2.42B
Average	1,596.40x	2.69x	22.35x	0.56%	354.19B
Weighted average by Cap.	75.32x	3.64x	14.33x	0.05%