|
Market Closed -
Euronext Paris
18:55:00 16/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 33.76 EUR | +1.08% |
|
+5.76% | +17.47% |
| 10-02 | Fitch Affirms Scor's Ratings Amid 'Very Strong' Capitalization | MT |
| 09-09 | Intesa Sanpaolo Downgrades Scor to Neutral | MT |
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 | 6,038 | - | - |
| Change | - | -24.34% | 23.88% | -10.83% | 20.42% | 18.43% | - | - |
| Enterprise Value (EV) 1 | 6,208 | 5,296 | 6,138 | 5,962 | 6,590 | 10,753 | 10,881 | 11,022 |
| Change | - | -14.7% | 15.9% | -2.87% | 10.55% | 63.17% | 1.19% | 1.3% |
| P/E | 11.2x | -12.7x | 5.95x | 1,182x | 6.04x | 7.94x | 7.62x | 7.35x |
| PBR | 0.78x | 0.75x | 1.01x | 0.94x | 1.16x | 1.31x | 1.2x | 1.1x |
| PEG | - | 0x | -0x | -11.9x | 0x | -0.7x | 1.8x | 1.99x |
| Capitalization / Revenue | 0.29x | 0.19x | 0.25x | 0.21x | 0.27x | 0.37x | 0.35x | 0.34x |
| EV / Revenue | 0.35x | 0.27x | 0.32x | 0.3x | 0.35x | 0.65x | 0.64x | 0.62x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 7.81x | 5,296x | 8.63x | 20x | 5.03x | 8.96x | 9.02x | 8.94x |
| EV / FCF | 2.58x | 10.6x | 4.24x | 6.66x | 5.83x | 5.2x | 5.14x | 5.09x |
| FCF Yield | 38.8% | 9.44% | 23.6% | 15% | 17.1% | 19.2% | 19.4% | 19.6% |
| 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% | 5.98% | 6.35% | 6.69% |
| EPS 2 | 2.46 | -1.69 | 4.45 | 0.02 | 4.76 | 4.252 | 4.432 | 4.596 |
| Distribution rate | 73.2% | -82.8% | 40.4% | 9,000% | 39.9% | 47.5% | 48.3% | 49.2% |
| 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 | 1,200 | 1,206 | 1,233 |
| Net income 1 | 456 | -301 | 812 | 4 | 851 | 762.2 | 793.9 | 822.9 |
| Net Debt 1 | 1,143 | 1,463 | 1,390 | 1,728 | 1,492 | 4,715 | 4,843 | 4,985 |
| Reference price 2 | 27.44 | 21.49 | 26.46 | 23.64 | 28.74 | 33.76 | 33.76 | 33.76 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.85x | 0.65x | - | 6.04% | 6.69B | |
| 10.42x | - | - | 4.72% | 76.73B | |
| 10.72x | - | - | 4.8% | 53.07B | |
| 11.82x | 1.54x | - | 4.78% | 36.75B | |
| 10.36x | 0.68x | - | 1.46% | 17.24B | |
| 7.25x | - | - | 2.14% | 14.62B | |
| 9.02x | - | - | 0.48% | 14.3B | |
| 6.89x | 0.28x | - | 4.46% | 6.04B | |
| Average | 9.29x | 0.79x | 3.61% | 28.18B | ||
| Weighted average by Cap. | 10.25x | 1.11x | 4.09% |
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
- Valuation Scor SE
Select your edition
All financial news and data tailored to specific country editions
