Company Valuation: Eutelsat Communications

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,269 2,473 1,485 1,783 1,761 2,535 - -
Change - 9.02% -39.93% 20.04% -1.22% 43.91% - -
Enterprise Value (EV) 1 4,959 5,287 4,251 4,328 4,388 4,120 4,372 4,542
Change - 6.62% -19.6% 1.8% 1.4% -6.12% 6.12% 3.91%
P/E 10.6x 10.7x 4.72x -5.07x -1.63x -7.41x -9.45x -19.9x
PBR 0.87x 0.89x 0.5x 0.45x 0.68x 0.58x 0.68x 0.73x
PEG - 1.38x 0.2x 0x -0x 0.1x 0.4x 0.4x
Capitalization / Revenue 1.84x 2.15x 1.31x 1.47x 1.42x 2.12x 2.01x 1.9x
EV / Revenue 4.02x 4.59x 3.76x 3.57x 3.53x 3.44x 3.47x 3.4x
EV / EBITDA 5.38x 6.14x 5.15x 6.02x 6.49x 6.55x 6.41x 6.08x
EV / EBIT 14.3x 12.4x 7.41x -22.6x -4.83x -27x -43.7x -120x
EV / FCF 7.03x 11.9x 9.19x - -784x -11.2x 1,433x 26.4x
FCF Yield 14.2% 8.38% 10.9% - -0.13% -8.94% 0.07% 3.79%
Dividend per Share 2 0.93 0.93 - - - - - -
Rate of return 9.44% 8.66% - - - - - -
EPS 2 0.93 1.002 1.267 -0.741 -2.279 -0.2906 -0.2278 -0.1081
Distribution rate 100% 92.8% - - - - - -
Net sales 1 1,234 1,152 1,131 1,213 1,244 1,198 1,261 1,337
EBITDA 1 921.9 861.6 825.5 718.9 676.2 628.8 681.6 746.9
EBIT 1 347.2 424.8 573.5 -191.3 -909.2 -152.6 -100.1 -37.77
Net income 1 214.1 230.8 314.9 -309.9 -1,082 -288.4 -202 -164.2
Net Debt 1 2,690 2,814 2,766 2,544 2,627 1,585 1,837 2,008
Reference price 2 9.854 10.740 5.975 3.756 3.710 2.152 2.152 2.152
Nbr of stocks (in thousands) 230,216 230,268 248,619 474,745 474,787 1,177,901 - -
Announcement Date 7/30/21 A 7/26/22 A 7/28/23 A 8/9/24 A 8/5/25 A - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-7.41x3.44x6.55x-.--% 2.9B
8.16x1.37x5x5.57% 84.98B
64.11x3.46x22.17x-.--% 26.66B
-39.29x112.84x-72.07x-.--% 17.27B
-208.37x33.08x66.34x-.--% 10.2B
42.37x7.22x13.17x1.33% 4.95B
23.51x4.61x11.27x2.13% 3.97B
-20.35x2.61x6.06x6.8% 3.52B
-98.37x6.48x38.64x - 1.83B
Average -26.18x 19.46x 10.79x 1.98% 17.36B
Weighted average by Cap. -2.37x 16.51x 4.28x 3.32%

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

  1. Stock Market
  2. Stocks
  3. ETL Stock
  4. Valuation Eutelsat Communications