Company Valuation: Getlink SE

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 10,058 - -
Change - 3.16% 10.71% -6.94% 2.23% 17.92% - -
Enterprise Value (EV) 1 12,237 12,007 12,595 11,920 11,922 13,605 13,762 13,903
Change - -1.88% 4.9% -5.36% 0.02% 14.12% 1.16% 1.02%
P/E -33.9x 31.9x 27.6x 26.6x 26.7x 32.7x 30.6x 30x
PBR 5.95x 3.33x 3.63x 3.36x 3.09x 3.83x 4.11x 4.46x
PEG - -0x 1x -7.98x 15.49x -8.26x 4.43x 13.94x
Capitalization / Revenue 10.1x 5.04x 4.9x 5.17x 5.35x 5.84x 5.68x 5.63x
EV / Revenue 15.7x 7.48x 6.89x 7.39x 7.47x 7.9x 7.78x 7.78x
EV / EBITDA 41.2x 13.6x 12.9x 14.3x 13.9x 15.6x 15.4x 15.4x
EV / EBIT 201x 17.9x 17.3x 19.9x 19.6x 21.2x 20.8x 20.9x
EV / FCF 583x 16.8x 19.7x 25.3x 31.9x 30x 36.4x 35.8x
FCF Yield 0.17% 5.95% 5.07% 3.95% 3.14% 3.34% 2.74% 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% 4.63% 4.85% 5.12%
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 18.54 18.54 18.54
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

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.7x7.9x15.56x4.63% 11.44B
14.76x7.11x8.31x4.08% 4.26B
Average 23.73x 7.51x 11.94x 4.36% 7.85B
Weighted average by Cap. 27.83x 7.69x 13.59x 4.48%

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. GET Stock
  4. Valuation Getlink SE