Valuation Carrefour

Equities

Real-time Euronext Paris Other stock markets 09:20:12 2025-07-15 am EDT			5-day change	1st Jan Change
12.26 ^EUR	-0.04%		-0.41%	-10.74%

Jul. 11	Carrefour: sells nine stores in France for about E70m
Jul. 11	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	11,339	12,343	12,040	11,582	9,105	8,633	-	-
Change	-	8.86%	-2.46%	-3.81%	-21.39%	-5.19%	-	-
Enterprise Value (EV) ¹	18,644	19,538	20,911	19,681	18,428	17,394	16,952	16,529
Change	-	4.8%	7.03%	-5.88%	-6.37%	-5.61%	-2.54%	-2.5%
P/E ratio	17.6x	11.8x	8.69x	7.13x	13.6x	9.94x	8.12x	7.51x
PBR	1.16x	1.22x	1.04x	0.99x	0.82x	0.78x	0.76x	0.74x
PEG	-	0.2x	0.3x	0.2x	-0.2x	0.5x	0.4x	0.93x
Capitalization / Revenue	0.16x	0.17x	0.15x	0.14x	0.11x	0.1x	0.1x	0.09x
EV / Revenue	0.26x	0.27x	0.26x	0.24x	0.22x	0.2x	0.19x	0.18x
EV / EBITDA	4.18x	4.29x	4.53x	4.32x	3.97x	3.85x	3.56x	3.24x
EV / EBIT	8.58x	8.6x	8.8x	8.69x	8.33x	7.73x	6.86x	6.31x
EV / FCF	8.39x	9.73x	8.95x	12.1x	12.6x	14.4x	13x	14.5x
FCF Yield	11.9%	10.3%	11.2%	8.24%	7.91%	6.94%	7.71%	6.89%
Dividend per Share ²	0.48	0.52	0.56	0.87	0.92	0.918	0.9945	1.036
Rate of return	3.42%	3.23%	3.58%	5.25%	6.7%	7.49%	8.11%	8.45%
EPS ²	0.7953	1.362	1.8	2.324	1.013	1.233	1.51	1.632
Distribution rate	60.4%	38.2%	31.1%	37.4%	90.9%	74.4%	65.9%	63.5%
Net sales ¹	70,719	72,958	81,385	83,270	85,445	87,401	89,234	91,195
EBITDA ¹	4,465	4,550	4,613	4,559	4,637	4,518	4,762	5,105
EBIT ¹	2,173	2,272	2,377	2,264	2,213	2,250	2,471	2,618
Net income ¹	641	1,072	1,348	1,659	723	880.2	1,039	1,161
Net Debt ¹	7,305	7,195	8,871	8,099	9,323	8,762	8,320	7,897
Reference price ²	14.03	16.10	15.64	16.56	13.73	12.26	12.26	12.26
Nbr of stocks (in thousands)	808,166	766,438	769,845	699,183	663,135	704,119	-	-
Announcement Date	2/18/21	2/16/22	2/14/23	2/20/24	2/19/25	-	-	-

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.($)
CARREFOUR	9.94x	0.2x	3.85x	7.49%	10.09B
SEVEN & I HOLDINGS CO., LTD.	23.43x	0.74x	8.54x	2.26%	37.64B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	20.53x	0.84x	5.65x	7.06%	32.25B
AVENUE SUPERMARTS LIMITED	90.58x	4.39x	55.66x	-.--%	30.35B
SM INVESTMENTS CORPORATION	12.6x	2.17x	7.66x	1.34%	19.51B
CASEY'S GENERAL STORES, INC.	32.69x	1.23x	15.84x	0.42%	19.46B
COLES GROUP LIMITED	24.95x	0.83x	9.3x	3.36%	17.93B
JERÓNIMO MARTINS, SGPS, S.A.	20.56x	0.48x	7.1x	2.74%	16.43B
DINO POLSKA S.A.	28.38x	1.5x	18.17x	-.--%	14.3B
Average	29.30x	1.37x	14.64x	2.74%	22B
Weighted average by Cap.	32.67x	1.52x	16.33x	2.67%