Valuation OPAP Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 13:45:33 19/08/2026 BST			5-day change	1st Jan Change
13.96 ^EUR	-0.58%		+3.70%	-26.16%

07-07	Czech finance sets its sights on Italy, more than EUR2.6bn invested	AN
06-10	Allwyn AG Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	11,266	-	-
Change	-	59.39%	-	-
Enterprise Value (EV) ¹	7,068	17,949	17,897	17,718
Change	-	153.94%	-0.29%	-1%
P/E	-	22.3x	17.3x	14.3x
PBR	-	-5.72x	-7.17x	-8.29x
PEG	-	-	0.6x	0.7x
Capitalization / Revenue	0.79x	1.08x	1.02x	0.97x
EV / Revenue	0.79x	1.73x	1.62x	1.52x
EV / EBITDA	-	9.31x	8.55x	7.89x
EV / EBIT	-	11.6x	9.92x	9.05x
EV / FCF	-	25.6x	16.8x	15x
FCF Yield	-	3.91%	5.94%	6.66%
Dividend per Share ²	-	1	1.014	1.058
Rate of return	-	7.05%	7.16%	7.46%
EPS ²	-	0.637	0.82	0.9925
Distribution rate	-	157%	124%	107%
Net sales ¹	8,991	10,384	11,052	11,656
EBITDA ¹	-	1,928	2,094	2,246
EBIT ¹	-	1,543	1,805	1,958
Net income ¹	732	677.1	741	849
Net Debt ¹	-	6,683	6,631	6,452
Reference price ²	19.10	14.18	14.18	14.18
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	24.63x	6.35x	14.87x	1.59%	26.92B
FLUTTER ENTERTAINMENT PLC	-529.02x	1.47x	9.95x	-.--%	16.12B
EVOLUTION AB	13.16x	6.01x	9.13x	3.81%	15.61B
SANDS CHINA LTD.	15.2x	2.48x	9.21x	7.07%	14.83B
DRAFTKINGS INC.	226.79x	1.87x	17.19x	-.--%	11.93B
THE LOTTERY CORPORATION LIMITED	34.37x	3.76x	18.79x	3.01%	8.38B
SUPER GROUP (SGHC) LIMITED	15.02x	2.22x	8.12x	2.42%	6.51B
LOTTOMATICA GROUP S.P.A.	17.38x	3.21x	7.99x	2.36%	6.46B
Average	-22.81x	3.42x	11.91x	2.53%	13.34B
Weighted average by Cap.	-39.61x	3.88x	12.24x	2.47%