Valuation IRPC Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 09:18:38 12/06/2026 +03			5-day change	1st Jan Change
0.0420 ^EUR	-2.33%		-5.62%	+95.35%

05-12	IRPC Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-24	Kasikorn Securities Upgrades IRPC to Outperform from Neutral, Price Target is THB2	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	36,535	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	80.81%	-	-
Enterprise Value (EV) ¹	128,474	130,299	106,315	87,187	61,247	73,730	67,379	59,949
Change	-	1.42%	-18.41%	-17.99%	-29.75%	20.38%	-8.61%	-11.03%
P/E Ratio	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	9.24x	17.2x	14.7x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.52x	0.52x	0.5x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.4x	0.8x
Capitalization / Revenue	0.31x	0.19x	0.13x	0.08x	0.07x	0.12x	0.13x	0.13x
EV / Revenue	0.5x	0.4x	0.33x	0.28x	0.22x	0.24x	0.24x	0.21x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	4.27x	5.62x	4.86x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	11.9x	23.1x	12.5x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	8.37x	7.66x	6.65x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	12%	13.1%	15%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.027	0.0195	0.027
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	1.51%	1.09%	1.51%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.1938	0.1041	0.1222
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	13.9%	18.8%	22.1%
Net sales ¹	255,115	324,800	319,047	314,833	279,572	304,734	286,029	279,340
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	17,262	11,994	12,325
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	6,187	2,921	4,809
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	5,070	1,926	2,614
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	37,195	30,844	23,414
Reference price ²	3.840	3.020	2.020	1.230	0.990	1.790	1.790	1.790
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 A	2/7/23 A	2/13/24 A	2/10/25 A	2/17/26 A	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ORLEN SPÓLKA AKCYJNA	9.78x	0.7x	4.83x	4.8%	46.72B
HF SINCLAIR CORPORATION	5.94x	0.41x	4.14x	2.93%	12.6B
IDEMITSU KOSAN CO.,LTD.	14.74x	0.34x	11.07x	2.76%	10.15B
TÜRKIYE PETROL RAFINERILERI	8.27x	0.34x	4.16x	12.62%	9.85B
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	8.32x	0.43x	4.8x	4.49%	5.08B
ICAHN ENTERPRISES L.P.	18.5x	-	-	-	4.97B
SINOPEC SHANGHAI PETROCHEMICAL COMPANY LIMITED	19.75x	0.32x	8.66x	1.99%	3.6B
HELLENIQ ENERGY HOLDINGS S.A.	11.59x	0.53x	4.18x	5.93%	3.59B
CVR ENERGY, INC.	54.27x	0.49x	5.81x	1.15%	3.06B
Average	16.80x	0.45x	5.96x	4.58%	11.07B
Weighted average by Cap.	11.80x	0.54x	5.49x	4.95%