Valuation IRPC Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 07:19:52 09/09/2026 BST			5-day change	1st Jan Change
0.0765 ^EUR	+1.32%		-1.92%	+255.81%

08-26	IRPC Public Company Limited Announces Cash Dividend, Payable on September 23, 2026	CI
08-11	IRPC Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	64,089	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	217.17%	-	-
Enterprise Value (EV) ¹	128,474	130,299	106,315	87,187	61,247	102,548	93,741	87,105
Change	-	1.42%	-18.41%	-17.99%	-29.75%	67.43%	-8.59%	-7.08%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	5.57x	19.4x	18.4x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.84x	0.82x	0.8x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.3x	3.57x
Capitalization / Revenue	0.31x	0.19x	0.13x	0.08x	0.07x	0.2x	0.22x	0.23x
EV / Revenue	0.5x	0.4x	0.33x	0.28x	0.22x	0.32x	0.33x	0.31x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	3.83x	6.68x	6.55x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	6.31x	20.1x	19.6x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	4.4x	8.58x	9.77x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	22.7%	11.7%	10.2%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.0433	0.0315	0.0313
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	1.38%	1%	1%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.5641	0.1621	0.1704
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	7.68%	19.4%	18.4%
Net sales ¹	255,115	324,800	319,047	314,833	279,572	315,631	287,308	283,084
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	26,744	14,024	13,294
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	16,247	4,671	4,443
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	11,575	3,231	3,204
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	38,459	29,652	23,015
Reference price ²	3.840	3.020	2.020	1.230	0.990	3.140	3.140	3.140
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ORLEN SPÓLKA AKCYJNA	6.67x	0.66x	3.69x	5.15%	49.66B
HF SINCLAIR CORPORATION	6.24x	0.57x	4.57x	1.9%	19.26B
TÜRKIYE PETROL RAFINERILERI	9.98x	0.49x	5.01x	13.1%	15.69B
IDEMITSU KOSAN CO.,LTD.	9.43x	0.32x	6.16x	2.59%	11.99B
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	7.07x	0.59x	4.83x	6.45%	8.21B
HELLENIQ ENERGY HOLDINGS S.A.	6.65x	0.54x	3.85x	4.2%	5.92B
CALUMET, INC.	-21.88x	1.34x	9.83x	-.--%	4.74B
CVR ENERGY, INC.	-75.61x	0.62x	8.54x	0.78%	4.64B
Average	-6.43x	0.64x	5.81x	4.27%	15.01B
Weighted average by Cap.	3.04x	0.60x	4.76x	5.08%