Valuation IRPC Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 07:15:02 30/09/2026 BST			5-day change	1st Jan Change
0.0710 ^EUR	-0.70%		-3.40%	+230.23%

09-17	IRPC Public Company Limited Announces Appointment of Miss Pannalin Mahawongtikul as Independent Director, Effective October 1, 2026	CI
08-26	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	128,474	130,299	106,315	87,187	61,247	93,880	87,365	80,081
Change	-	1.42%	-18.41%	-17.99%	-29.75%	53.28%	-6.94%	-8.34%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	4.84x	15.4x	14.5x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.78x	0.76x	0.74x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.2x	2.35x
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	0.29x	0.3x	0.28x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	3.44x	5.97x	5.78x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	5.55x	15.9x	15x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	4.03x	7.99x	8.98x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	24.8%	12.5%	11.1%
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	0.6114	0.1917	0.2035
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	7.09%	16.5%	21.9%
Net sales ¹	255,115	324,800	319,047	314,833	279,572	318,396	287,996	283,760
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	27,289	14,626	13,861
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	16,920	5,478	5,355
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	12,453	3,780	3,731
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	33,464	26,950	19,666
Reference price ²	3.840	3.020	2.020	1.230	0.990	2.960	2.960	2.960
Nbr of stocks (in thousands)	20,410,591	20,410,591	20,410,591	20,410,591	20,410,591	20,410,591	-	-
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	5.96x	0.61x	3.4x	5.57%	44.08B
HF SINCLAIR CORPORATION	5.52x	0.54x	3.88x	1.94%	18.77B
TÜRKIYE PETROL RAFINERILERI	9.08x	0.46x	4.6x	11.81%	15.07B
IDEMITSU KOSAN CO.,LTD.	16.91x	0.34x	8.38x	2.56%	12.06B
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	5.69x	0.55x	3.45x	6.05%	8.43B
HELLENIQ ENERGY HOLDINGS S.A.	4.35x	0.49x	4.06x	5.94%	6.22B
CVR ENERGY, INC.	306.48x	0.67x	7.57x	0.79%	5.08B
CALUMET, INC.	-22.47x	1.31x	9.55x	-.--%	4.68B
Average	41.44x	0.62x	5.61x	4.33%	14.3B
Weighted average by Cap.	19.54x	0.57x	4.64x	5.1%