Valuation Canal+ SA Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 08:56:02 2026-09-15 am EDT			5-day change	1st Jan Change
2.961 ^EUR	+3.10%		-1.30%	-3.28%

Sep. 08	Jefferies raises Autotrader and Rightmove	AN
Sep. 05	Canal+ Group Announces Appointment of Bertille Guitton-Broggi as Executive Vice President Communication for Africa	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	2,014	2,614	2,493	-	-
Change	-	29.82%	-4.63%	-	-
Enterprise Value (EV) ¹	2,520	4,862	4,488	4,326	4,065
Change	-	92.97%	-7.69%	-3.61%	-6.04%
P/E	-16.1x	-77.2x	15.5x	10.1x	7.92x
PBR	0.5x	0.86x	0.78x	0.74x	0.69x
PEG	-	1.1x	-0x	0.2x	0.3x
Capitalization / Revenue	0.37x	0.48x	0.33x	0.33x	0.32x
EV / Revenue	0.46x	0.9x	0.6x	0.57x	0.52x
EV / EBITDA	3.93x	6.88x	4.74x	4.05x	3.52x
EV / EBIT	7.87x	10.4x	7.95x	6.63x	5.57x
EV / FCF	22.8x	13.7x	19.2x	12.7x	8x
FCF Yield	4.38%	7.32%	5.21%	7.88%	12.5%
Dividend per Share ²	0.0168	0.019	0.0359	0.0507	0.0735
Rate of return	0.83%	0.71%	1.42%	2%	2.9%
EPS ²	-0.1263	-0.0345	0.1637	0.251	0.32
Distribution rate	-13.3%	-55%	21.9%	20.2%	23%
Net sales ¹	5,432	5,410	7,452	7,626	7,854
EBITDA ¹	640.5	707.1	945.9	1,068	1,156
EBIT ¹	320.1	468	564.2	652.5	729.2
Net income ¹	-123.8	-37.13	110.9	238.8	331.3
Net Debt ¹	506.2	2,248	1,995	1,833	1,572
Reference price ²	2.030	2.666	2.534	2.534	2.534
Nbr of stocks (in thousands)	991,959	980,551	983,830	-	-
Announcement Date	3/14/25	3/11/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WALT DISNEY COMPANY (THE)	19.06x	2.23x	9.93x	1.39%	188B
FORMULA ONE GROUP	43.04x	6.17x	26.52x	-.--%	23.7B
TBS HOLDINGS,INC.	17.93x	1.86x	19.02x	1.72%	5.8B
ORIENTAL PEARL GROUP CO.,LTD.	44.16x	-	-	2.03%	4.2B
FUJI MEDIA HOLDINGS, INC.	13.19x	1.71x	16.81x	4.87%	3.79B
LIBERTY GLOBAL LTD.	-6.5x	2.2x	7.85x	-.--%	3.61B
ITV PLC	12.11x	0.88x	5.71x	7.04%	3.54B
CANAL+ SA	15.48x	0.6x	4.74x	1.42%	3.36B
MFE-MEDIAFOREUROPE N.V.	8.06x	0.71x	3.2x	6.19%	2.29B
Average	18.50x	2.04x	11.72x	2.74%	26.42B
Weighted average by Cap.	21.13x	2.55x	11.72x	1.43%