Company Valuation: Bolloré SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 14,426 15,321 16,589 16,851 13,393 10,621 - -
Change - 6.2% 8.27% 1.58% -20.52% -20.7% - -
Enterprise Value (EV) 1 17,854 14,114 18,054 11,545 7,774 6,183 5,780 5,367
Change - -20.95% 27.91% -36.05% -32.66% -20.47% -6.51% -7.15%
P/E 2.39x 4.5x 141x 10.1x 40x 35.8x 29.2x 26.7x
PBR 0.74x - 0.69x 0.66x 0.56x 0.49x 0.48x 0.47x
PEG - -0.1x -1.5x 0x -0.5x -3x 1.3x 2.82x
Capitalization / Revenue 0.73x 0.74x 1.21x 5.38x 4.58x 3.15x 3.36x 3.35x
EV / Revenue 0.9x 0.68x 1.32x 3.69x 2.66x 1.84x 1.83x 1.69x
EV / EBITDA 8.36x 6.44x 13.1x 241x 21.6x 16.7x 14.2x 12.9x
EV / EBIT 19x 11.5x 23.5x 1,079x 44.7x 28.6x 19.3x 15.8x
EV / FCF 12.6x - 18.6x 110x 26.1x 20.9x 18.5x 17.2x
FCF Yield 7.94% - 5.39% 0.91% 3.83% 4.78% 5.41% 5.82%
Dividend per Share 2 0.06 0.06 0.07 0.08 0.08 0.0875 0.0875 0.0875
Rate of return 1.22% 1.15% 1.24% 1.35% 1.67% 2.31% 2.31% 2.31%
EPS 2 2.06 1.16 0.04 0.59 0.12 0.1057 0.1294 0.1417
Distribution rate 2.91% 5.17% 175% 13.6% 66.7% 82.8% 67.6% 61.8%
Net sales 1 19,771 20,677 13,679 3,130 2,926 3,367 3,160 3,168
EBITDA 1 2,135 2,192 1,382 48 360 369.8 406.5 415
EBIT 1 939 1,231 768 10.7 174 215.9 299.9 340.7
Net income 1 6,062 3,400 268 1,822 348 365 381.1 404.3
Net Debt 1 3,428 -1,207 1,465 -5,306 -5,619 -4,438 -4,840 -5,254
Reference price 2 4.920 5.220 5.655 5.940 4.794 3.780 3.780 3.780
Nbr of stocks (in thousands) 2,932,124 2,935,067 2,933,459 2,836,852 2,793,750 2,809,704 - -
Announcement Date 3/10/22 A 3/14/23 A 3/14/24 A 3/17/25 A 3/17/26 A - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.78x1.84x16.72x2.31% 11.9B
-356.52x1.52x16.03x-.--% 41.27B
-6.56x1.74x9.36x2.32% 40.69B
23.95x2.57x12.17x3.13% 34.71B
55.64x3.67x26.96x-.--% 23.08B
21.66x2.74x11.5x2.49% 16.2B
26.92x3.41x14.72x1.34% 8.89B
383.2x9.57x204.63x-.--% 7.47B
140.84x3.61x7.6x0.97% 7.53B
37.08x1.17x13.1x0.39% 4.89B
Average 36.20x 3.18x 33.28x 1.3% 19.66B
Weighted average by Cap. -39.39x 2.59x 21.63x 1.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Bolloré SE

Historical PBR trend

Valuation ratios - PBR - Bolloré SE

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Bolloré SE

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Bolloré SE


Year-on-year evolution of the Yield

Valuation ratios - Yield - Bolloré SE
  1. Stock Market
  2. Stocks
  3. BOL Stock
  4. Valuation Bolloré SE