|
Real-time Estimate
Tradegate
13:32:48 16/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 17.71 EUR | +0.34% |
|
+3.50% | -23.36% |
| 09-18 | Fluidra Completes EUR40 Million Stock Buyback Plan | MT |
| 08-12 | The IBEX 35 rises as investors await US inflation data | RE |
Company Valuation: Fluidra, S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,682 | 2,756 | 3,579 | 4,465 | 4,398 | 3,352 | - | - |
| Change | - | -58.75% | 29.84% | 24.77% | -1.5% | -23.79% | - | - |
| Enterprise Value (EV) 1 | 7,749 | 4,141 | 4,794 | 5,623 | 5,484 | 4,367 | 4,231 | 4,086 |
| Change | - | -46.56% | 15.76% | 17.29% | -2.46% | -20.38% | -3.1% | -3.44% |
| P/E | 26.6x | 17.1x | 31.4x | 32.3x | 25.3x | 18.1x | 13.8x | 11.9x |
| PBR | 4.16x | 1.62x | 2.28x | 2.71x | 2.76x | 2.06x | 1.93x | 1.8x |
| PEG | - | -0.5x | -1.1x | 1.5x | 1x | 2.8x | 0.5x | 0.7x |
| Capitalization / Revenue | 3.06x | 1.15x | 1.75x | 2.12x | 2.01x | 1.48x | 1.4x | 1.34x |
| EV / Revenue | 3.54x | 1.73x | 2.34x | 2.68x | 2.51x | 1.93x | 1.77x | 1.63x |
| EV / EBITDA | 14.1x | 8.09x | 10.8x | 12.6x | 10.9x | 8.25x | 7.33x | 6.57x |
| EV / EBIT | 18.3x | 13.6x | 20.3x | 21.6x | 16.4x | 12.5x | 10.3x | 8.99x |
| EV / FCF | 28.3x | 98.8x | 13.1x | 23.7x | 20.2x | 18.1x | 14.3x | 12.3x |
| FCF Yield | 3.53% | 1.01% | 7.61% | 4.22% | 4.95% | 5.53% | 6.97% | 8.16% |
| Dividend per Share 2 | 0.4 | 0.85 | 0.7 | 0.55 | 0.65 | 0.6776 | 0.7603 | 0.8542 |
| Rate of return | 1.14% | 5.85% | 3.71% | 2.34% | 2.81% | 3.84% | 4.31% | 4.84% |
| EPS 2 | 1.324 | 0.8481 | 0.6002 | 0.7273 | 0.9167 | 0.9758 | 1.275 | 1.479 |
| Distribution rate | 30.2% | 100% | 117% | 75.6% | 70.9% | 69.4% | 59.7% | 57.8% |
| Net sales 1 | 2,187 | 2,389 | 2,051 | 2,102 | 2,184 | 2,266 | 2,387 | 2,505 |
| EBITDA 1 | 549 | 512 | 445 | 447.4 | 501 | 529.4 | 577 | 622.2 |
| EBIT 1 | 424.3 | 304.3 | 236.1 | 259.7 | 334 | 348.5 | 409.4 | 454.5 |
| Net income 1 | 252 | 159.9 | 113.8 | 138.1 | 176 | 186.7 | 246.1 | 285.1 |
| Net Debt 1 | 1,067 | 1,385 | 1,215 | 1,158 | 1,087 | 1,015 | 879.5 | 734.1 |
| Reference price 2 | 35.20 | 14.52 | 18.85 | 23.52 | 23.16 | 17.65 | 17.65 | 17.65 |
| Nbr of stocks (in thousands) | 189,828 | 189,816 | 189,848 | 189,840 | 189,892 | 189,893 | - | - |
| Announcement Date | 2/28/22 A | 2/27/23 A | 2/29/24 A | 2/27/25 A | 2/26/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.09x | 1.93x | 8.25x | 3.84% | 3.75B | |
| 32.1x | 2.26x | 13.58x | 1.98% | 9.86B | |
| -140.96x | 9.48x | -215.41x | - | 6.16B | |
| 15.54x | 1.36x | 11.2x | 3.03% | 6.15B | |
| 19.82x | 2.04x | 11.71x | 1.19% | 4.64B | |
| 14.83x | 0.73x | 7.78x | 3.91% | 4.16B | |
| 16.23x | 1.02x | 8.09x | 2.68% | 4.25B | |
| 31.3x | 0.83x | 7.53x | 1.23% | 3.97B | |
| 18.56x | 0.42x | 7.36x | 3.05% | 3.61B | |
| 16.06x | 0.86x | 6.26x | 2.21% | 3.38B | |
| Average | 4.16x | 2.09x | -13.37x | 2.57% | 4.99B | |
| Weighted average by Cap. | 1.61x | 2.42x | -17.89x | 2.49% |
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
- FDR Stock
- Valuation Fluidra, S.A.
Select your edition
All financial news and data tailored to specific country editions
