Valuation IRPC Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:16:44 2026-11-13 am EST			5-day change	1st Jan Change
0.0610 ^EUR	+2.52%		-6.15%	+183.72%

Nov. 08	IRPC Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
Oct. 29	IRPC Names Senior Executive VP Corporate Accounting and Finance	MT

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	50,618	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	150.51%	-	-
Enterprise Value (EV) ¹	128,474	130,299	106,315	87,187	61,247	86,661	74,715	69,418
Change	-	1.42%	-18.41%	-17.99%	-29.75%	41.49%	-13.79%	-7.09%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	3.46x	11.9x	11.5x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.63x	0.62x	0.61x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.2x	3.59x
Capitalization / Revenue	0.31x	0.19x	0.13x	0.08x	0.07x	0.16x	0.17x	0.18x
EV / Revenue	0.5x	0.4x	0.33x	0.28x	0.22x	0.27x	0.26x	0.24x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	2.9x	4.83x	4.95x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	4.6x	13x	13.9x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	4.52x	6.79x	7.67x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	22.1%	14.7%	13%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.1033	0.065	0.0526
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	4.17%	2.62%	2.12%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.716	0.2089	0.2156
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	14.4%	31.1%	24.4%
Net sales ¹	255,115	324,800	319,047	314,833	279,572	318,112	290,054	284,780
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	29,869	15,455	14,014
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	18,826	5,767	5,004
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	15,543	4,433	4,066
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	36,043	24,096	18,800
Reference price ²	3.840	3.020	2.020	1.230	0.990	2.480	2.480	2.480
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	2/8/22	2/7/23	2/13/24	2/10/25	2/17/26	-	-	-

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.($)
EXXONMOBIL HOLDINGS CORPORATION	13.27x	1.64x	6.94x	2.44%	696B
RELIANCE INDUSTRIES LTD	18.96x	1.59x	9.43x	0.49%	192B
BP PLC	5.92x	0.57x	2.34x	4.43%	117B
MARATHON PETROLEUM CORPORATION	6.31x	0.71x	4.11x	0.99%	113B
VALERO ENERGY CORPORATION	6.7x	0.64x	4.05x	1.27%	106B
PHILLIPS 66	7.95x	0.64x	5.39x	1.93%	103B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.25x	0.34x	5.11x	6.99%	97.63B
SUNCOR ENERGY INC.	8.02x	1.66x	4.07x	2.46%	80.5B
IMPERIAL OIL LIMITED	10.5x	1.4x	6.76x	1.88%	60.85B
Average	9.76x	1.02x	5.36x	2.54%	174B
Weighted average by Cap.	11.56x	1.26x	6.13x	2.39%