Company Valuation: Sofina SA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2023 2024 2025 2026 2027 2028
Market Cap 1 14,561 7,504 7,236 8,176 8,617 - -
Change - - -3.56% 12.99% 5.39% - -
Enterprise Value (EV) 1 14,561 7,504 7,236 7,856 9,144 8,617 8,617
Change - - -3.56% 8.57% 16.39% -5.76% 0%
P/E - - 5.45x - - - -
PBR - - - 0.81x 0.72x - -
PEG - - - - - - -
Capitalization / Revenue - - - - - - -
EV / Revenue - - - - - - -
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 3.129 3.35 3.5 3.66 3.771 3.94 4.09
Rate of return 0.72% 1.49% 1.6% 1.48% 1.55% 1.62% 1.68%
EPS 2 - - 40.09 - - - -
Distribution rate - - 8.73% - - - -
Net sales - - - - - - -
EBITDA - - - - - - -
EBIT - - - - - - -
Net income - - 1,360 - - - -
Net Debt 1 - - - -320 526.8 - -
Reference price 2 432.00 225.40 218.40 247.00 243.00 243.00 243.00
Nbr of stocks (in thousands) 33,706 33,291 33,133 33,101 35,461 - -
Announcement Date - - 3/26/25 A 3/26/26 A - - -
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 1.55% 9.92B
12.15x1.14x5.34x2.42% 16.96B
7.89x14.15x - 0.49% 14.18B
6.45x9.99x29.16x2.46% 12.23B
Average 8.83x 8.43x 17.25x 1.73% 13.32B
Weighted average by Cap. 9.15x 7.89x 15.32x 1.75%

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