Valuation CTS Eventim AG & Co. KGaA

Equities

Market Closed - Xetra Other stock markets 16:35:12 06/03/2026 GMT			5-day change	1st Jan Change
67.60 ^EUR	-0.52%		+3.13%	-13.89%

02-27	CTS EVENTIM : JP Morgan gives a Buy rating	ZD
02-19	CTS EVENTIM : Deutsche Bank gives a Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	5,222	6,178	5,721	6,009	7,838	6,489	6,489	-
Change	-	18.31%	-7.4%	5.03%	30.43%	-17.21%	0%	-
Enterprise Value (EV) ¹	4,565	5,907	5,352	5,170	7,395	5,463	5,183	4,869
Change	-	29.39%	-9.4%	-3.4%	43.04%	-26.13%	-5.12%	-6.06%
P/E ratio	-63.3x	70x	28.1x	21.9x	24.6x	21.9x	18.9x	17.3x
PBR	11.7x	11.7x	7.82x	6.7x	7.63x	5.25x	4.52x	3.92x
PEG	-	-0x	0x	0.6x	1.5x	-3.05x	1.2x	1.84x
Capitalization / Revenue	20.3x	15.1x	2.97x	2.55x	2.79x	2.18x	2.06x	1.94x
EV / Revenue	17.8x	14.5x	2.78x	2.19x	2.63x	1.83x	1.64x	1.45x
EV / EBITDA	-1,553x	29.1x	14.1x	10.5x	13.8x	9.47x	8.09x	6.97x
EV / EBIT	-72.5x	40x	16.8x	12.9x	16.8x	11.5x	9.75x	8.35x
EV / FCF	-35.3x	12x	42.6x	11.3x	22.4x	16.2x	11.3x	9.66x
FCF Yield	-2.83%	8.3%	2.35%	8.88%	4.46%	6.18%	8.85%	10.4%
Dividend per Share ²	-	-	-	1.43	1.66	1.574	1.778	1.949
Rate of return	-	-	-	2.28%	2.03%	2.33%	2.63%	2.88%
EPS ²	-0.86	0.92	2.12	2.86	3.32	3.081	3.581	3.917
Distribution rate	-	-	-	50%	50%	51.1%	49.7%	49.8%
Net sales ¹	256.8	407.8	1,926	2,359	2,809	2,980	3,154	3,351
EBITDA ¹	-2.94	203.1	379.5	494	534	577	640.4	698.6
EBIT ¹	-62.93	147.6	319	402.3	440.5	475.5	531.4	583
Net income ¹	-82.26	87.91	203.8	274.6	318.9	301.6	348.2	380.7
Net Debt ¹	-656.6	-270.9	-369.4	-839.2	-442.7	-1,026	-1,306	-1,620
Reference price ²	54.40	64.36	59.60	62.60	81.65	67.60	67.60	67.60
Nbr of stocks (in thousands)	95,991	95,991	95,991	95,991	95,991	95,991	95,991	-
Announcement Date	23/03/21	24/03/22	23/03/23	26/03/24	27/03/25	-	-	-

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	22.05x	1.84x	9.52x	2.32%	7.54B
TENCENT HOLDINGS LIMITED	18.48x	5.19x	11.88x	1.09%	585B
NETFLIX, INC.	31.55x	8.2x	24.62x	-.--%	419B
UBER TECHNOLOGIES, INC.	22.42x	2.62x	13.88x	-.--%	155B
SPOTIFY TECHNOLOGY S.A.	36.88x	4.61x	28.75x	-.--%	114B
PROSUS N.V.	10.78x	13.33x	129.29x	0.37%	113B
AIRBNB, INC.	27.46x	5.08x	14.45x	-.--%	81.44B
DOORDASH, INC.	72.71x	4.1x	20.27x	-.--%	79.71B
SK SQUARE CO., LTD.	9.73x	38.6x	8.23x	-.--%	50.32B
NASPERS LIMITED	8.8x	4.19x	44.07x	0.5%	40.39B
Average	26.09x	8.78x	30.50x	0.43%	164.5B
Weighted average by Cap.	25.50x	7.15x	25.75x	0.44%