Valuation Eurazeo SE Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 22:56:06 07/08/2026 +03			5-day change	1st Jan Change
53.45 ^EUR	+1.91%		+12.67%	+0.85%

08-06	Partners Group in Talks to Buy Aroma-Zone Stake in Deal that Values Company at $2.3 Billion -- 2nd Update	DJ
08-06	Correction to Partners Group Article	DJ

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	3,417	-	-
Change	-	-24.1%	20.43%	-3.23%	-33.04%	-1.79%	-	-
Enterprise Value (EV) ¹	8,839	8,875	6,193	6,539	4,621	4,389	4,303	3,937
Change	-	0.41%	-30.22%	5.6%	-29.34%	-5.01%	-1.96%	-8.5%
P/E	3.53x	7.07x	2.81x	-12.1x	-9.1x	19.1x	7.45x	6.32x
PBR	0.96x	0.68x	0.65x	0.7x	0.56x	0.57x	0.44x	0.4x
PEG	-	-0.1x	0x	0x	6.02x	-0x	0x	0.4x
Capitalization / Revenue	1.31x	0.96x	15.6x	13.6x	8.3x	8.52x	6.91x	6.48x
EV / Revenue	1.97x	1.91x	18x	17.1x	11x	10.9x	8.7x	7.47x
EV / EBITDA	12.1x	13.4x	59.2x	-20.8x	-15.6x	28.9x	5.54x	4.68x
EV / EBIT	19.9x	19.8x	69.7x	-19.7x	-14.8x	13.9x	8.38x	6.31x
EV / FCF	41.4x	-46.6x	-256x	129x	37.3x	14.3x	9.41x	7.55x
FCF Yield	2.42%	-2.15%	-0.39%	0.78%	2.68%	6.99%	10.6%	13.3%
Dividend per Share ²	1.75	2.2	2.42	2.65	2.92	3.16	3.46	3.817
Rate of return	2.28%	3.79%	3.37%	3.68%	5.48%	5.91%	6.47%	7.14%
EPS ²	21.75	8.22	25.56	-5.95	-5.86	2.8	7.18	8.46
Distribution rate	8.05%	26.8%	9.47%	-44.5%	-49.8%	113%	48.2%	45.1%
Net sales ¹	4,493	4,640	343.7	383.3	419.2	401	494.5	527.3
EBITDA ¹	732	663.2	104.6	-315.1	-295.5	152	777	842
EBIT ¹	445	447.6	88.86	-331.3	-312.1	315	513.7	624.3
Net income ¹	1,576	594.7	1,824	-429.8	-403.5	187	463.5	510.5
Net Debt ¹	2,964	4,416	822.9	1,343	1,141	971.7	885.8	520
Reference price ²	76.80	58.10	71.85	71.95	53.30	53.50	53.50	53.50
Nbr of stocks (in thousands)	76,494	76,744	74,736	72,219	65,276	63,871	-	-
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

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.($)
BLACKROCK, INC.	21.05x	5.9x	12.65x	2.02%	176B
UBS GROUP AG	15.19x	3.66x	-	2.34%	165B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.11x	7.55x	-	1.46%	107B
BROOKFIELD ASSET MANAGEMENT LTD.	25.49x	13.35x	22.9x	3.83%	83.85B
STATE STREET CORPORATION	13.8x	5.29x	-	1.9%	50.73B
AMERIPRISE FINANCIAL, INC.	12.24x	1.86x	5.7x	1.2%	48.76B
3I GROUP PLC	5.64x	5.56x	4.84x	3.29%	38.77B
NORTHERN TRUST CORPORATION	14.56x	5.29x	16.5x	1.81%	33.94B
Average	15.63x	6.06x	12.52x	2.23%	87.96B
Weighted average by Cap.	17.31x	6.14x	13.57x	2.22%