Valuation OPAP Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 10:29:38 02/10/2026 BST			5-day change	1st Jan Change
11.30 ^EUR	0.00%		-2.80%	-40.40%

10-01	Gaming & Gambling: growth is getting expensive
09-29	Brazil: regulatory reversal puts growth investments on hold

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	8,806	-	-
Change	-	24.59%	-	-
Enterprise Value (EV) ¹	7,068	15,766	15,692	15,622
Change	-	123.06%	-0.47%	-0.45%
P/E	-	18.8x	14.7x	12.2x
PBR	-	-3.99x	-3.72x	-3.61x
PEG	-	-	0.5x	0.6x
Capitalization / Revenue	0.79x	0.84x	0.8x	0.76x
EV / Revenue	0.79x	1.51x	1.42x	1.35x
EV / EBITDA	-	8.43x	7.84x	7.25x
EV / EBIT	-	10x	9.3x	8.55x
EV / FCF	-	21.1x	19.7x	16.1x
FCF Yield	-	4.74%	5.08%	6.2%
Dividend per Share ²	-	1	1.017	1.059
Rate of return	-	9.03%	9.18%	9.56%
EPS ²	-	0.588	0.7552	0.9065
Distribution rate	-	170%	135%	117%
Net sales ¹	8,991	10,437	11,046	11,611
EBITDA ¹	-	1,870	2,002	2,154
EBIT ¹	-	1,576	1,687	1,827
Net income ¹	732	631.3	746.1	843.3
Net Debt ¹	-	6,961	6,886	6,816
Reference price ²	19.10	11.08	11.08	11.08
Nbr of stocks (in thousands)	370,063	794,759	-	-
Announcement Date	19/03/26	-	-	-

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.($)
ARISTOCRAT LEISURE LIMITED	23.23x	5.98x	14.03x	1.68%	24.85B
LAS VEGAS SANDS CORP.	12.74x	2.57x	6.81x	3.29%	23.47B
GALAXY ENTERTAINMENT GROUP LIMITED	12.41x	2.04x	7.13x	5.97%	16.91B
EVOLUTION AB	13.35x	6.08x	9.24x	3.79%	15.23B
FLUTTER ENTERTAINMENT PLC	-72.87x	1.3x	8.86x	-.--%	12.98B
SANDS CHINA LTD.	12.52x	2.12x	7.84x	8.88%	11.74B
DRAFTKINGS INC.	175.46x	1.46x	13.84x	-.--%	9.23B
WYNN RESORTS, LIMITED	16.87x	2.28x	7.66x	1.32%	7.7B
Average	24.21x	2.98x	9.43x	3.12%	15.26B
Weighted average by Cap.	18.34x	3.35x	9.53x	3.21%