Valuation OPAP Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 16:10:15 18/08/2026 HKT			5-day change	1st Jan Change
14.04 ^EUR	+4.77%		+5.09%	-25.92%

07-07	Czech finance sets its sights on Italy, more than EUR2.6bn invested	AN
06-11	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	19/3/26	-	-	-

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	25.05x	6.45x	15.12x	1.56%	27.44B
FLUTTER ENTERTAINMENT PLC	535.23x	1.5x	10.1x	-.--%	16.73B
EVOLUTION AB	13.32x	6.09x	9.25x	3.77%	15.8B
SANDS CHINA LTD.	15.34x	2.5x	9.28x	7%	14.97B
DRAFTKINGS INC.	238.68x	1.96x	18.05x	-.--%	12.56B
THE LOTTERY CORPORATION LIMITED	34.69x	3.79x	18.94x	2.98%	8.48B
SUPER GROUP (SGHC) LIMITED	15.27x	2.25x	8.26x	2.38%	6.62B
LOTTOMATICA GROUP S.P.A.	17.67x	3.25x	8.08x	2.32%	6.57B
Average	111.91x	3.47x	12.13x	2.5%	13.65B
Weighted average by Cap.	124.48x	3.93x	12.49x	2.41%