|
Market Closed -
OTC Markets
17:13:11 14/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 38.25 USD | +0.13% |
|
+0.13% | +25.78% |
| 09-09 | Intesa Sanpaolo Downgrades Scor to Neutral | MT |
| 09-07 | Laurent Rousseau becomes international head of Marsh Re |  |
Company Valuation: Scor SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,065 | 3,833 | 4,748 | 4,234 | 5,098 | 5,888 | - | - |
| Change | - | -24.34% | 23.88% | -10.83% | 20.42% | 15.48% | - | - |
| Enterprise Value (EV) 1 | 6,208 | 5,296 | 6,138 | 5,962 | 6,590 | 10,584 | 10,713 | 10,857 |
| Change | - | -14.7% | 15.9% | -2.87% | 10.55% | 60.6% | 1.22% | 1.34% |
| P/E | 11.2x | -12.7x | 5.95x | 1,182x | 6.04x | 7.8x | 7.45x | 7.19x |
| PBR | 0.78x | 0.75x | 1.01x | 0.94x | 1.16x | 1.25x | 1.14x | 1.05x |
| PEG | - | 0x | -0x | -11.9x | 0x | -0.7x | 1.57x | 1.98x |
| Capitalization / Revenue | 0.29x | 0.19x | 0.25x | 0.21x | 0.27x | 0.36x | 0.35x | 0.33x |
| EV / Revenue | 0.35x | 0.27x | 0.32x | 0.3x | 0.35x | 0.64x | 0.63x | 0.62x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 7.81x | 5,296x | 8.63x | 20x | 5.03x | 8.91x | 8.88x | 8.81x |
| EV / FCF | 2.58x | 10.6x | 4.24x | 6.66x | 5.83x | 5.12x | 5.06x | 5.01x |
| FCF Yield | 38.8% | 9.44% | 23.6% | 15% | 17.1% | 19.5% | 19.8% | 19.9% |
| Dividend per Share 2 | 1.8 | 1.4 | 1.8 | 1.8 | 1.9 | 2.018 | 2.142 | 2.26 |
| Rate of return | 6.56% | 6.51% | 6.8% | 7.61% | 6.61% | 6.13% | 6.51% | 6.87% |
| EPS 2 | 2.46 | -1.69 | 4.45 | 0.02 | 4.76 | 4.22 | 4.42 | 4.581 |
| Distribution rate | 73.2% | -82.8% | 40.4% | 9,000% | 39.9% | 47.8% | 48.5% | 49.3% |
| Net sales 1 | 17,600 | 19,732 | 19,371 | 20,064 | 18,704 | 16,454 | 17,058 | 17,637 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 795 | 1 | 711 | 298 | 1,311 | 1,188 | 1,206 | 1,232 |
| Net income 1 | 456 | -301 | 812 | 4 | 851 | 754.2 | 792.1 | 821.3 |
| Net Debt 1 | 1,143 | 1,463 | 1,390 | 1,728 | 1,492 | 4,696 | 4,826 | 4,969 |
| Reference price 2 | 27.44 | 21.49 | 26.46 | 23.64 | 28.74 | 32.92 | 32.92 | 32.92 |
| Nbr of stocks (in thousands) | 184,597 | 178,346 | 179,437 | 179,085 | 177,391 | 178,844 | - | - |
| Announcement Date | 2/24/22 A | 3/2/23 A | 3/6/24 A | 3/5/25 A | 3/4/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.07x | - | - | 5.16% | 49.32B | |
| 7.73x | 0.64x | - | 6.19% | 6.77B | |
| 7.27x | 0.35x | - | 4.38% | 6.42B | |
| 5.85x | - | - | 4.83% | 1.96B | |
| 12.67x | - | - | 3.29% | 1.59B | |
| 3.69x | - | - | 3.52% | 546M | |
| 6.96x | - | - | 2.59% | 215M | |
| Average | 7.75x | 0.50x | 4.28% | 9.55B | ||
| Weighted average by Cap. | 9.44x | 0.50x | 5.11% |
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
- SCR Stock
- SZCRF Stock
- Valuation Scor SE
Select your edition
All financial news and data tailored to specific country editions
