Valuation Getlink SE

Stocks

Real-time Euronext Paris Other stock markets 17:30:10 29/07/2026 +03			5-day change	1st Jan Change
18.49 ^EUR	-0.75%		-0.86%	+17.55%

07-23	Getlink: ElecLink lifts EBITDA, but the core business remains flat
07-23	Getlink SE Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,851	8,099	8,966	8,344	8,530	10,107	-	-
Change	-	3.16%	10.71%	-6.94%	2.23%	18.49%	-	-
Enterprise Value (EV) ¹	12,237	12,007	12,595	11,920	11,922	13,654	13,811	13,951
Change	-	-1.88%	4.9%	-5.36%	0.02%	14.53%	1.15%	1.02%
P/E	-33.9x	31.9x	27.6x	26.6x	26.7x	32.9x	30.8x	30.1x
PBR	5.95x	3.33x	3.63x	3.36x	3.09x	3.85x	4.13x	4.48x
PEG	-	-0x	1x	-7.98x	15.49x	-8.31x	4.46x	13.98x
Capitalization / Revenue	10.1x	5.04x	4.9x	5.17x	5.35x	5.87x	5.71x	5.66x
EV / Revenue	15.7x	7.48x	6.89x	7.39x	7.47x	7.93x	7.81x	7.81x
EV / EBITDA	41.2x	13.6x	12.9x	14.3x	13.9x	15.6x	15.4x	15.5x
EV / EBIT	201x	17.9x	17.3x	19.9x	19.6x	21.3x	20.9x	21x
EV / FCF	583x	16.8x	19.7x	25.3x	31.9x	30.1x	36.6x	35.9x
FCF Yield	0.17%	5.95%	5.07%	3.95%	3.14%	3.33%	2.73%	2.79%
Dividend per Share ²	0.1	0.5	0.5	0.58	0.58	0.8583	0.9	0.95
Rate of return	0.69%	3.34%	3.02%	3.77%	3.69%	4.61%	4.83%	5.1%
EPS ²	-0.43	0.47	0.6	0.58	0.59	0.5666	0.6058	0.6188
Distribution rate	-23.3%	106%	83.3%	100%	98.3%	151%	149%	154%
Net sales ¹	778	1,606	1,829	1,614	1,595	1,723	1,769	1,786
EBITDA ¹	297	886	979	833	859	874.2	896.4	902.3
EBIT ¹	61	671	728	598	609	642.5	661.4	665.3
Net income ¹	-229	252	326	317	320	306.5	331.8	339.6
Net Debt ¹	4,386	3,908	3,629	3,576	3,392	3,547	3,704	3,844
Reference price ²	14.56	14.98	16.56	15.40	15.73	18.63	18.63	18.63
Nbr of stocks (in thousands)	539,186	540,815	541,248	541,639	542,270	542,514	-	-
Announcement Date	2/24/22 A	2/23/23 A	2/29/24 A	3/6/25 A	2/26/26 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.($)
GETLINK SE	32.88x	7.93x	15.62x	4.61%	11.52B
ANHUI EXPRESSWAY COMPANY LIMITED	15.25x	7.26x	8.49x	3.95%	4.38B
Average	24.06x	7.59x	12.05x	4.28%	7.95B
Weighted average by Cap.	28.02x	7.74x	13.65x	4.43%