|
Market Closed -
Other stock markets
|
Pre-market 09:21:52 | |||
| 43.80 EUR | +1.30% |
|
43.33 | -1.07% |
| 07-15 | Forsee Power in Talks to Raise EUR20 Million from FCAP Investors, Existing Investors | MT |
| 07-08 | Between Sphere2 announced that it has received $100 million in funding from a group of investors | CI |
Company Valuation: Eurazeo SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,875 | 4,459 | 5,370 | 5,196 | 3,479 | 2,812 | - | - |
| Change | - | -24.1% | 20.43% | -3.23% | -33.04% | -19.16% | - | - |
| Enterprise Value (EV) 1 | 8,839 | 8,875 | 6,193 | 6,539 | 4,621 | 3,743 | 3,602 | 3,107 |
| Change | - | 0.41% | -30.22% | 5.6% | -29.34% | -18.99% | -3.76% | -13.74% |
| P/E | 3.53x | 7.07x | 2.81x | -12.1x | -9.1x | 30.8x | 16x | 13.3x |
| PBR | 0.96x | 0.68x | 0.65x | 0.7x | 0.56x | 0.47x | 0.45x | 0.42x |
| PEG | - | -0.1x | 0x | 0x | 6.02x | -0x | 0.2x | 0.6x |
| Capitalization / Revenue | 1.31x | 0.96x | 15.6x | 13.6x | 8.3x | 6.21x | 5.68x | 5.33x |
| EV / Revenue | 1.97x | 1.91x | 18x | 17.1x | 11x | 8.26x | 7.28x | 5.88x |
| EV / EBITDA | 12.1x | 13.4x | 59.2x | -20.8x | -15.6x | 26.4x | 4.99x | 4.15x |
| EV / EBIT | 19.9x | 19.8x | 69.7x | -19.7x | -14.8x | 13.6x | 8.76x | 6.02x |
| EV / FCF | 41.4x | -46.6x | -256x | 129x | 37.3x | 8.24x | 6.84x | 6.37x |
| FCF Yield | 2.42% | -2.15% | -0.39% | 0.78% | 2.68% | 12.1% | 14.6% | 15.7% |
| Dividend per Share 2 | 1.75 | 2.2 | 2.42 | 2.65 | 2.92 | 3.208 | 3.524 | 3.889 |
| Rate of return | 2.28% | 3.79% | 3.37% | 3.68% | 5.48% | 7.32% | 8.05% | 8.88% |
| EPS 2 | 21.75 | 8.22 | 25.56 | -5.95 | -5.86 | 1.42 | 2.73 | 3.29 |
| Distribution rate | 8.05% | 26.8% | 9.47% | -44.5% | -49.8% | 226% | 129% | 118% |
| Net sales 1 | 4,493 | 4,640 | 343.7 | 383.3 | 419.2 | 453.1 | 495 | 528.1 |
| EBITDA 1 | 732 | 663.2 | 104.6 | -315.1 | -295.5 | 142 | 722 | 749 |
| EBIT 1 | 445 | 447.6 | 88.86 | -331.3 | -312.1 | 274.6 | 411.2 | 516.5 |
| Net income 1 | 1,576 | 594.7 | 1,824 | -429.8 | -403.5 | 183 | 210 | 247 |
| Net Debt 1 | 2,964 | 4,416 | 822.9 | 1,343 | 1,141 | 930.4 | 789.7 | 294.9 |
| Reference price 2 | 76.80 | 58.10 | 71.85 | 71.95 | 53.30 | 43.80 | 43.80 | 43.80 |
| Nbr of stocks (in thousands) | 76,494 | 76,744 | 74,736 | 72,219 | 65,276 | 64,211 | - | - |
| Announcement Date | 3/25/22 A | 4/6/23 A | 3/7/24 A | 3/28/25 A | 3/30/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.85x | 8.26x | 26.36x | 7.32% | 3.22B | |
| 15.64x | 3.68x | - | 2.28% | 166B | |
| 20.13x | 5.64x | 12.1x | 2.11% | 168B | |
| 17.57x | 7.66x | - | 1.43% | 109B | |
| 27.04x | 12.59x | 21.59x | 4.01% | 79.16B | |
| 14.03x | 5.34x | - | 1.88% | 51.38B | |
| 12.2x | 1.85x | 5.81x | 1.26% | 47.93B | |
| 4.96x | 4.97x | 5.01x | 3.57% | 35.82B | |
| 14.69x | 5.53x | 18.26x | 1.76% | 34.89B | |
| Average | 17.46x | 6.17x | 14.86x | 2.85% | 77.39B | |
| Weighted average by Cap. | 17.44x | 5.97x | 13.34x | 2.27% |
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
- RF Stock
- Valuation Eurazeo SE
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
