Valuation Nexity

Stocks

Market Closed - Euronext Paris 18:55:00 11/09/2026 +03			5-day change	1st Jan Change
5.825 ^EUR	-2.75%		-10.86%	-35.10%

09-07	T. Rowe Price Associates falls below 5% in Nexity
08-28	Listen to the yellow birds

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,287	1,446	931.6	724.3	499.9	324.3	-	-
Change	-	-36.77%	-35.58%	-22.26%	-30.98%	-35.12%	-	-
Enterprise Value (EV) ¹	3,511	3,045	2,437	1,939	1,684	1,501	1,500	1,446
Change	-	-13.28%	-19.95%	-20.43%	-13.15%	-10.91%	-0.06%	-3.56%
P/E	7.07x	7.66x	48.1x	-11.6x	-2.64x	-15.9x	25.7x	7.01x
PBR	1.2x	0.74x	0.5x	0.4x	0.31x	0.2x	0.19x	0.18x
PEG	-	-0.2x	-0.5x	0x	-0x	0.2x	-0x	0x
Capitalization / Revenue	0.47x	0.31x	0.22x	0.2x	0.18x	0.13x	0.12x	0.12x
EV / Revenue	0.73x	0.65x	0.57x	0.55x	0.6x	0.59x	0.56x	0.54x
EV / EBITDA	6.53x	5.56x	5.92x	21.8x	6.8x	5.25x	4.57x	4.03x
EV / EBIT	9.47x	8.31x	9.91x	970x	112x	23.2x	12.9x	10.3x
EV / FCF	-16.1x	45x	13.6x	10.5x	9.5x	89.5x	91.6x	18.5x
FCF Yield	-6.23%	2.22%	7.37%	9.56%	10.5%	1.12%	1.09%	5.4%
Dividend per Share ²	2.5	2.5	-	-	-	-	0.125	0.125
Rate of return	6.05%	9.59%	-	-	-	-	2.15%	2.15%
EPS ²	5.85	3.4	0.35	-1.12	-3.4	-0.3654	0.2263	0.8315
Distribution rate	42.7%	73.5%	-	-	-	-	55.2%	15%
Net sales ¹	4,836	4,704	4,273	3,535	2,821	2,538	2,661	2,703
EBITDA ¹	537.9	547.4	412	89	247.7	285.8	327.9	359.2
EBIT ¹	370.6	366.6	246	2	15	64.55	116.7	140.5
Net income ¹	324.9	187.8	19	-62	-188.4	-22.83	12.45	45.05
Net Debt ¹	1,224	1,599	1,506	1,215	1,184	1,176	1,175	1,122
Reference price ²	41.340	26.060	16.850	13.000	8.975	5.825	5.825	5.825
Nbr of stocks (in thousands)	55,325	55,492	55,288	55,712	55,697	55,678	-	-
Announcement Date	2/23/22 A	2/22/23 A	2/28/24 A	2/27/25 A	2/25/26 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.($)
NEXITY	-15.94x	0.59x	5.25x	-.--%	376M
ALEC HOLDINGS	8x	0.29x	4.25x	7.58%	1.8B
GREENTOWN MANAGEMENT HOLDINGS COMPANY LIMITED	7.49x	0.55x	2.82x	10.65%	487M
WEE HUR HOLDINGS LTD.	7.33x	2.11x	8.17x	1.79%	464M
SHAPE AUSTRALIA CORPORATION LIMITED	16.02x	0.36x	8.12x	5.24%	430M
Average	4.58x	0.78x	5.72x	5.05%	711.03M
Weighted average by Cap.	6.28x	0.61x	5.14x	6.16%