|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.515 EUR | +2.13% |
|
+1.47% | +15.04% |
| 06-04 | Universal Music buys back part of Ackman's Pershing stake after $64 billion bid fails | RE |
| 06-01 | Universal Music Group Turns Down Pershing Square's EUR55.6 Billion Takeover Offer | MT |
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 | 15,496 | - | - |
| Change | - | 6.2% | 8.27% | 1.58% | -20.52% | 15.7% | - | - |
| Enterprise Value (EV) 1 | 17,854 | 14,114 | 18,054 | 11,545 | 7,774 | 11,441 | 11,683 | 11,612 |
| Change | - | -20.95% | 27.91% | -36.05% | -32.66% | 47.17% | 2.11% | -0.6% |
| P/E | 2.39x | 4.5x | 141x | 10.1x | 40x | 49.1x | 43x | 41.4x |
| PBR | 0.74x | - | 0.69x | 0.66x | 0.56x | 0.69x | 0.72x | 0.7x |
| PEG | - | -0.1x | -1.5x | 0x | -0.5x | -7.73x | 3x | 10.43x |
| Capitalization / Revenue | 0.73x | 0.74x | 1.21x | 5.38x | 4.58x | 5.24x | 5.16x | 5.02x |
| EV / Revenue | 0.9x | 0.68x | 1.32x | 3.69x | 2.66x | 3.87x | 3.89x | 3.76x |
| EV / EBITDA | 8.36x | 6.44x | 13.1x | 241x | 21.6x | 36.2x | 31.4x | 29.6x |
| EV / EBIT | 19x | 11.5x | 23.5x | 1,079x | 44.7x | 47.6x | 34.3x | 33.6x |
| EV / FCF | 12.6x | - | 18.6x | 110x | 26.1x | 38.7x | 18.5x | 22.5x |
| FCF Yield | 7.94% | - | 5.39% | 0.91% | 3.83% | 2.58% | 5.42% | 4.44% |
| Dividend per Share 2 | 0.06 | 0.06 | 0.07 | 0.08 | 0.08 | 0.0875 | 0.0875 | 0.09 |
| Rate of return | 1.22% | 1.15% | 1.24% | 1.35% | 1.67% | 1.59% | 1.59% | 1.63% |
| EPS 2 | 2.06 | 1.16 | 0.04 | 0.59 | 0.12 | 0.1124 | 0.1283 | 0.1334 |
| Distribution rate | 2.91% | 5.17% | 175% | 13.6% | 66.7% | 77.9% | 68.2% | 67.5% |
| Net sales 1 | 19,771 | 20,677 | 13,679 | 3,130 | 2,926 | 2,958 | 3,005 | 3,085 |
| EBITDA 1 | 2,135 | 2,192 | 1,382 | 48 | 360 | 315.7 | 372.3 | 391.9 |
| EBIT 1 | 939 | 1,231 | 768 | 10.7 | 174 | 240.3 | 340.2 | 346 |
| Net income 1 | 6,062 | 3,400 | 268 | 1,822 | 348 | 332.1 | 360.6 | 376.8 |
| Net Debt 1 | 3,428 | -1,207 | 1,465 | -5,306 | -5,619 | -4,054 | -3,813 | -3,883 |
| Reference price 2 | 4.920 | 5.220 | 5.655 | 5.940 | 4.794 | 5.515 | 5.515 | 5.515 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 49.07x | 3.87x | 36.24x | 1.59% | 17.77B | |
| 44.23x | 3.31x | 8.35x | 1.55% | 14.9B | |
| 19.81x | 2.56x | 10.79x | 2.76% | 14.69B | |
| -58.76x | 4.11x | 18.15x | -.--% | 5.63B | |
| 20.43x | 4.15x | 12.19x | 1.86% | 2.94B | |
| -142.45x | 0.83x | 6.7x | 2.6% | 2.65B | |
| 30.6x | 12.04x | 39.64x | 2.13% | 2.5B | |
| 35.28x | 5.65x | 13.03x | -.--% | 2.44B | |
| 17.94x | 1.5x | 6.86x | 0.3% | 2.24B | |
| Average | 1.79x | 4.22x | 16.88x | 1.42% | 7.31B | |
| Weighted average by Cap. | 20.93x | 3.66x | 18.69x | 1.68% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BOL Stock
- Valuation Bolloré SE
Select your edition
All financial news and data tailored to specific country editions
