|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 40.40 EUR | +0.25% |
|
-8.06% | -24.20% |
| Jun. 25 | Opale Capital continues to strengthen its teams with two appointments |  |
| Jun. 19 | Eurazeo Buys Majority Stake in Deployable Industrial Infrastructure Distributor Lauralu | MT |
Company Valuation: Eurazeo SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,875 | 4,459 | 5,370 | 5,196 | 3,479 | 2,596 | - | - |
| Change | - | -24.1% | 20.43% | -3.23% | -33.04% | -25.38% | - | - |
| Enterprise Value (EV) 1 | 8,839 | 8,875 | 6,193 | 6,539 | 4,621 | 3,488 | 3,300 | 2,881 |
| Change | - | 0.41% | -30.22% | 5.6% | -29.34% | -24.51% | -5.39% | -12.69% |
| P/E | 3.53x | 7.07x | 2.81x | -12.1x | -9.1x | 14.6x | 5.8x | 5.08x |
| PBR | 0.96x | 0.68x | 0.65x | 0.7x | 0.56x | 0.43x | 0.41x | 0.38x |
| PEG | - | -0.1x | 0x | 0x | 6.02x | -0x | 0x | 0.4x |
| Capitalization / Revenue | 1.31x | 0.96x | 15.6x | 13.6x | 8.3x | 5.73x | 5.24x | 4.92x |
| EV / Revenue | 1.97x | 1.91x | 18x | 17.1x | 11x | 7.7x | 6.67x | 5.46x |
| EV / EBITDA | 12.1x | 13.4x | 59.2x | -20.8x | -15.6x | 11.1x | 4.47x | 3.77x |
| EV / EBIT | 19.9x | 19.8x | 69.7x | -19.7x | -14.8x | 12.1x | 5.74x | 4.81x |
| EV / FCF | 41.4x | -46.6x | -256x | 129x | 37.3x | 7.68x | 6.27x | 5.91x |
| FCF Yield | 2.42% | -2.15% | -0.39% | 0.78% | 2.68% | 13% | 15.9% | 16.9% |
| Dividend per Share 2 | 1.75 | 2.2 | 2.42 | 2.65 | 2.92 | 3.16 | 3.472 | 3.829 |
| Rate of return | 2.28% | 3.79% | 3.37% | 3.68% | 5.48% | 7.82% | 8.59% | 9.48% |
| EPS 2 | 21.75 | 8.22 | 25.56 | -5.95 | -5.86 | 2.765 | 6.97 | 7.945 |
| Distribution rate | 8.05% | 26.8% | 9.47% | -44.5% | -49.8% | 114% | 49.8% | 48.2% |
| Net sales 1 | 4,493 | 4,640 | 343.7 | 383.3 | 419.2 | 453.1 | 495 | 528.1 |
| EBITDA 1 | 732 | 663.2 | 104.6 | -315.1 | -295.5 | 315 | 739 | 765 |
| EBIT 1 | 445 | 447.6 | 88.86 | -331.3 | -312.1 | 288.1 | 575.1 | 599.3 |
| Net income 1 | 1,576 | 594.7 | 1,824 | -429.8 | -403.5 | 224.5 | 439 | 470 |
| Net Debt 1 | 2,964 | 4,416 | 822.9 | 1,343 | 1,141 | 891.7 | 703.8 | 285 |
| Reference price 2 | 76.80 | 58.10 | 71.85 | 71.95 | 53.30 | 40.40 | 40.40 | 40.40 |
| Nbr of stocks (in thousands) | 76,494 | 76,744 | 74,736 | 72,219 | 65,276 | 64,261 | - | - |
| Announcement Date | 3/25/22 | 4/6/23 | 3/7/24 | 3/28/25 | 3/30/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.58x | 7.68x | 11.05x | 7.84% | 2.95B | |
| 19.71x | 5.28x | 11.63x | 2.34% | 151B | |
| 15.17x | 3.5x | - | 2.38% | 153B | |
| 16.49x | 7.31x | - | 1.54% | 99.82B | |
| 23.28x | 11.35x | 16.31x | 4.45% | 71.29B | |
| 13.77x | 5.2x | - | 2.04% | 46.91B | |
| 10.68x | 1.51x | 4.73x | 1.47% | 40.75B | |
| 15.36x | 5.27x | 16.61x | 1.86% | 32.56B | |
| 4.73x | 4.79x | 4.78x | 3.74% | 33.82B | |
| Average | 14.86x | 5.77x | 10.85x | 3.07% | 70.25B | |
| Weighted average by Cap. | 16.43x | 5.59x | 11.57x | 2.46% |
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
- RF Stock
- Valuation Eurazeo SE
Select your edition
All financial news and data tailored to specific country editions
