Valuation CTS Eventim AG & Co. KGaA

Stocks

Real-time Estimate Tradegate Other stock markets 08:58:02 11/06/2026 BST			5-day change	1st Jan Change
49.61 ^EUR	-0.78%		-11.04%	-36.76%

07:19am	CTS EVENTIM : Bernstein maintains a Buy rating	ZD
06-10	Berenberg: CTS Eventim 'Major Beneficiary' in European Events Sector Upcycle; Buy Rating Kept	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,178	5,721	6,009	7,838	7,535	4,800	-	-
Change	-	-7.4%	5.03%	30.43%	-3.86%	-36.31%	-	-
Enterprise Value (EV) ¹	5,907	5,352	5,170	7,395	7,335	4,579	4,162	3,706
Change	-	-9.4%	-3.4%	43.04%	-0.82%	-37.57%	-9.1%	-10.95%
P/E Ratio	70x	28.1x	21.9x	24.6x	27.2x	15.4x	14.1x	13x
PBR	11.7x	7.82x	6.7x	7.63x	6.97x	3.62x	3.17x	2.79x
PEG	-	0x	0.6x	1.5x	-2.1x	1.2x	1.53x	1.52x
Capitalization / Revenue	15.1x	2.97x	2.55x	2.79x	2.45x	1.5x	1.42x	1.35x
EV / Revenue	14.5x	2.78x	2.19x	2.63x	2.38x	1.43x	1.23x	1.04x
EV / EBITDA	29.1x	14.1x	10.5x	13.8x	12.6x	7.44x	6.2x	5.16x
EV / EBIT	40x	16.8x	12.9x	16.8x	15.4x	9.02x	7.45x	6.15x
EV / FCF	12x	42.6x	11.3x	22.4x	85.4x	9.28x	8.81x	7.03x
FCF Yield	8.3%	2.35%	8.88%	4.46%	1.17%	10.8%	11.4%	14.2%
Dividend per Share ²	-	-	1.43	1.66	1.44	1.647	1.841	1.961
Rate of return	-	-	2.28%	2.03%	1.83%	3.29%	3.68%	3.92%
EPS ²	0.92	2.12	2.86	3.32	2.89	3.256	3.556	3.86
Distribution rate	-	-	50%	50%	49.8%	50.6%	51.8%	50.8%
Net sales ¹	407.8	1,926	2,359	2,809	3,079	3,197	3,373	3,558
EBITDA ¹	203.1	379.5	494	534	584	615.2	671	718.5
EBIT ¹	147.6	319	402.3	440.5	476.6	507.8	558.8	602.7
Net income ¹	87.91	203.8	274.6	318.9	277.3	322	351.5	379
Net Debt ¹	-270.9	-369.4	-839.2	-442.7	-200.8	-220.8	-637.6	-1,093
Reference price ²	64.36	59.60	62.60	81.65	78.50	50.00	50.00	50.00
Nbr of stocks (in thousands)	95,991	95,991	95,991	95,991	95,991	95,991	-	-
Announcement Date	24/03/22	23/03/23	26/03/24	27/03/25	25/03/26	-	-	-

¹EUR in Million²EUR

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.($)
CTS EVENTIM AG & CO. KGAA	15.36x	1.43x	7.44x	3.29%	5.55B
TENCENT HOLDINGS LIMITED	15.55x	4.27x	9.93x	1.33%	535B
NETFLIX, INC.	22.82x	6.75x	20.25x	-.--%	345B
UBER TECHNOLOGIES, INC.	23.24x	2.42x	12.48x	-.--%	140B
SK SQUARE CO., LTD.	4.4x	85.77x	3.18x	0.13%	103B
PROSUS N.V.	10.07x	12.52x	122.38x	0.42%	107B
SPOTIFY TECHNOLOGY S.A.	33.99x	4.15x	26.99x	-.--%	103B
AIRBNB, INC.	25.42x	4.7x	13.26x	-.--%	76.62B
DOORDASH, INC.	58.82x	3.44x	16.76x	-.--%	65.79B
NASPERS LIMITED	9.06x	4.18x	44.7x	0.49%	40.61B
Average	21.87x	12.96x	27.74x	0.57%	152.12B
Weighted average by Cap.	20.22x	10.70x	22.47x	0.53%