|
Real-time Estimate
Tradegate
10:26:23 01/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 34.52 EUR | +0.95% |
|
0.00% | +18.17% |
| 09-15 | EP Group Files Takeover Offer for Fnac Darty with European Commission | MT |
| 09-14 | EP Group clears another hurdle in its takeover bid for Fnac Darty |  |
Company Valuation: Fnac Darty
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,534 | 920.7 | 752.1 | 825.8 | 848.8 | 1,013 | - | - |
| Change | - | -39.99% | -18.32% | 9.8% | 2.79% | 19.37% | - | - |
| Enterprise Value (EV) 1 | 2,408 | 2,066 | 1,698 | 2,216 | 2,259 | 1,605 | 1,470 | 1,159 |
| Change | - | -14.2% | -17.82% | 30.49% | 1.96% | -28.96% | -8.43% | -21.14% |
| P/E | 10.7x | 10.5x | -10.1x | 24.4x | -6.02x | 19.6x | 11.6x | 9.39x |
| PBR | 0.99x | 0.69x | 0.56x | 0.57x | 0.64x | 0.61x | 0.58x | - |
| PEG | - | -0.3x | 0x | -0x | 0x | -0x | 0.2x | 0.4x |
| Capitalization / Revenue | 0.19x | 0.12x | 0.1x | 0.1x | 0.08x | 0.1x | 0.1x | 0.1x |
| EV / Revenue | 0.3x | 0.26x | 0.22x | 0.27x | 0.22x | 0.15x | 0.14x | 0.11x |
| EV / EBITDA | 3.88x | 3.56x | 3.19x | 3.92x | 3.39x | 2.25x | 1.98x | 2.02x |
| EV / EBIT | 8.89x | 8.95x | 9.93x | 11.7x | 11.1x | 7.26x | 6.02x | 4.52x |
| EV / FCF | 14.2x | 9.93x | 8.32x | 5.84x | 4.74x | 4.66x | 3.43x | 2.53x |
| FCF Yield | 7.06% | 10.1% | 12% | 17.1% | 21.1% | 21.5% | 29.1% | 39.6% |
| Dividend per Share 2 | 2 | 1.4 | 0.45 | 1 | 1 | 1.107 | 1.299 | 1.46 |
| Rate of return | 3.48% | 4.07% | 1.64% | 3.5% | 3.45% | 3.21% | 3.76% | 4.23% |
| EPS 2 | 5.37 | 3.28 | -2.72 | 1.17 | -4.81 | 1.76 | 2.962 | 3.675 |
| Distribution rate | 37.2% | 42.7% | -16.5% | 85.5% | -20.8% | 62.9% | 43.9% | 39.7% |
| Net sales 1 | 8,043 | 7,949 | 7,875 | 8,253 | 10,330 | 10,498 | 10,621 | 10,599 |
| EBITDA 1 | 621 | 580 | 533 | 565 | 667 | 713.2 | 742.5 | 573 |
| EBIT 1 | 271 | 231 | 171 | 189 | 203 | 221 | 244.1 | 256.6 |
| Net income 1 | 160 | 100 | -75 | 35.9 | -146 | 58.63 | 88.07 | 108 |
| Net Debt 1 | 873.9 | 1,146 | 946 | 1,390 | 1,410 | 591.8 | 456.6 | 145.8 |
| Reference price 2 | 57.50 | 34.44 | 27.50 | 28.55 | 28.95 | 34.50 | 34.50 | 34.50 |
| Nbr of stocks (in thousands) | 26,683 | 26,734 | 27,347 | 28,924 | 29,320 | 29,370 | - | - |
| Announcement Date | 2/23/22 A | 2/23/23 A | 2/22/24 A | 2/26/25 A | 2/25/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.13x | 0.41x | 6.41x | 4.38% | 18.51B | |
| 16.05x | 0.7x | 8x | 4.71% | 5.34B | |
| 9.74x | 0.44x | 5.99x | 2.9% | 4.09B | |
| 9.46x | - | - | - | 3.76B | |
| 12.76x | 0.34x | 7.23x | 2.6% | 3.02B | |
| 7.95x | 0.14x | 2.84x | 2.28% | 2.37B | |
| 14.4x | 0.84x | 11.15x | 4.27% | 2.09B | |
| Average | 11.93x | 0.48x | 6.94x | 3.52% | 5.6B | |
| Weighted average by Cap. | 12.55x | 0.46x | 6.71x | 3.96% |
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
- FNAC Stock
- 1FN Stock
- Valuation Fnac Darty
Select your edition
All financial news and data tailored to specific country editions
