|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 52.60 EUR | +1.54% |
|
+13.31% | -1.31% |
| Aug. 06 | Partners Group in Talks to Buy Aroma-Zone Stake in Deal that Values Company at $2.3 Billion -- 2nd Update | DJ |
| Aug. 06 | Correction to Partners Group Article | DJ |
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 | 3,360 | - | - |
| Change | - | -24.1% | 20.43% | -3.23% | -33.04% | -3.44% | - | - |
| Enterprise Value (EV) 1 | 8,839 | 8,875 | 6,193 | 6,539 | 4,621 | 4,331 | 4,245 | 3,880 |
| Change | - | 0.41% | -30.22% | 5.6% | -29.34% | -6.26% | -1.98% | -8.62% |
| P/E | 3.53x | 7.07x | 2.81x | -12.1x | -9.1x | 18.8x | 7.33x | 6.22x |
| PBR | 0.96x | 0.68x | 0.65x | 0.7x | 0.56x | 0.56x | 0.43x | 0.39x |
| PEG | - | -0.1x | 0x | 0x | 6.02x | -0x | 0x | 0.3x |
| Capitalization / Revenue | 1.31x | 0.96x | 15.6x | 13.6x | 8.3x | 8.38x | 6.79x | 6.37x |
| EV / Revenue | 1.97x | 1.91x | 18x | 17.1x | 11x | 10.8x | 8.59x | 7.36x |
| EV / EBITDA | 12.1x | 13.4x | 59.2x | -20.8x | -15.6x | 28.5x | 5.46x | 4.61x |
| EV / EBIT | 19.9x | 19.8x | 69.7x | -19.7x | -14.8x | 13.8x | 8.26x | 6.21x |
| EV / FCF | 41.4x | -46.6x | -256x | 129x | 37.3x | 14.1x | 9.28x | 7.44x |
| FCF Yield | 2.42% | -2.15% | -0.39% | 0.78% | 2.68% | 7.08% | 10.8% | 13.4% |
| Dividend per Share 2 | 1.75 | 2.2 | 2.42 | 2.65 | 2.92 | 3.16 | 3.46 | 3.817 |
| Rate of return | 2.28% | 3.79% | 3.37% | 3.68% | 5.48% | 6.01% | 6.58% | 7.26% |
| EPS 2 | 21.75 | 8.22 | 25.56 | -5.95 | -5.86 | 2.8 | 7.18 | 8.46 |
| Distribution rate | 8.05% | 26.8% | 9.47% | -44.5% | -49.8% | 113% | 48.2% | 45.1% |
| Net sales 1 | 4,493 | 4,640 | 343.7 | 383.3 | 419.2 | 401 | 494.5 | 527.3 |
| EBITDA 1 | 732 | 663.2 | 104.6 | -315.1 | -295.5 | 152 | 777 | 842 |
| EBIT 1 | 445 | 447.6 | 88.86 | -331.3 | -312.1 | 315 | 513.7 | 624.3 |
| Net income 1 | 1,576 | 594.7 | 1,824 | -429.8 | -403.5 | 187 | 463.5 | 510.5 |
| Net Debt 1 | 2,964 | 4,416 | 822.9 | 1,343 | 1,141 | 971.7 | 885.8 | 520 |
| Reference price 2 | 76.80 | 58.10 | 71.85 | 71.95 | 53.30 | 52.60 | 52.60 | 52.60 |
| Nbr of stocks (in thousands) | 76,494 | 76,744 | 74,736 | 72,219 | 65,276 | 63,871 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.5x | 10.67x | 28.16x | 6.1% | 3.82B | |
| 21x | 5.89x | 12.63x | 2.02% | 176B | |
| 15.15x | 3.66x | - | 2.34% | 164B | |
| 17.23x | 7.58x | - | 1.45% | 108B | |
| 26.31x | 13.37x | 22.97x | 3.82% | 84.03B | |
| 13.98x | 5.34x | - | 1.87% | 51.38B | |
| 12.44x | 1.9x | 5.83x | 1.18% | 49.56B | |
| 5.75x | 5.66x | 4.93x | 3.23% | 39.43B | |
| 14.47x | 5.27x | 16.43x | 1.82% | 33.73B | |
| Average | 16.09x | 6.59x | 15.16x | 2.65% | 78.85B | |
| Weighted average by Cap. | 17.42x | 6.18x | 13.71x | 2.23% |
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
