Table : Sector view listed soccer shares (top 5 countries)Updated : May 30, 2019   
in million €AS RomaBorussia DortmundJuventusManchester UnitedOlympique LyonS.S. Lazio
notes1 2
share price [euro;]0.48758.59001.457516.62043.01001.1900
shares [million]628.992.01007.8164.745.967.7
market capitalisation 3077901469273713881
+/+ net debt 3227031028817346
Enterprise Value (EV)53479017793025312127
notes
1 Manchester United : share price converted from USD to Euro / Net Debt from GBP to EUR
2 Manchester United : current exchange rates : GBP/EUR = 1.1333 USD/EUR = 0.8984
3 As of June 30, 2018


Table : Enterprise Value in chart view
in million €12 3
AS Roma307227534
Borussia Dortmund7900790
Juventus14693101779
Manchester United27372883025
Olympique Lyon138173312
S.S. Lazio8146127
1 Market cap + 2 Net debt = 3 Enterprise Value (EV)


Table : Enterprise Value versus Forbes/KPMG valuations
in million €AS RomaBorussia DortmundJuventusManchester UnitedOlympique LyonS.S. Lazio
Enterprise Value (EV)53479017793025312127
EV Forbes155980513583421n.a.n.a.
EV KPMG2516108515483207463298
--> EV target Forbes-KPMG53894514533314463298
EV / Forbes-KPMG [%]99%84%122%91%67%43%
1 Forbes Business of Soccer 2019 (valuation converted from USD to EUR) : URL
2 KPMG report The European Elite 2019 [PDF] URL


Table : Valuation Table on basis of Forbes/KPMG valuations
in million €AS RomaBorussia DortmundJuventusManchester UnitedOlympique LyonS.S. Lazio
share price [€]0.48758.59001.457516.62043.01001.1900
shares [million]628.992.01007.8164.745.967.7
market capitalisation 3077901469273713881
+/+ net debt227031028817346
Enterprise Value (EV)53479017793025312127
criterium : Enterprise Value valuation by Forbes-KPMG
--> EV target53894514533314463298
-/- net debt227031028817346
--> fair market cap31194511433026290252
--> fair share price [€]0.4910.271.1318.386.303.72
--> upside/downside [%]1%20%-22%11%109%212%


Table : Enterprise Value versus Squad Value 1
in million €AS RomaBorussia DortmundJuventusManchester UnitedOlympique LyonS.S. Lazio
Enterprise Value (EV)53479017793025312127
Squad Value1 425602782812420303
EV / Squad Value1.261.312.273.720.740.42
1 Squad Value Transfermarkt.de - Mai 30, 2019