Valuation Eurazeo SE

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-14 am EDT			After hours 03:30:54 pm
45.30 ^EUR	-0.44%		45.13	-0.38%

Oct. 13	Wavo SAS announced that it has received ?10 million in funding from Axeleo Capital SAS, Eurazeo SE, HUB612, SAS	CI
Oct. 11	1komma5° GmbH announced that it has received ?70 million in funding from Marunouchi Innovation Partners Co., Ltd., b2venture AG, and other investors	CI

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	2,893	-	-
Change	-	-24.1%	20.43%	-3.23%	-33.04%	-16.84%	-	-
Enterprise Value (EV) ¹	8,839	8,875	6,193	6,539	4,621	3,925	3,918	3,457
Change	-	0.41%	-30.22%	5.6%	-29.34%	-15.04%	-0.18%	-11.77%
P/E	3.53x	7.07x	2.81x	-12.1x	-9.1x	25.4x	7.62x	6.43x
PBR	0.96x	0.68x	0.65x	0.7x	0.56x	0.36x	0.35x	0.32x
PEG	-	-0.1x	0x	0x	6.02x	-0x	0x	0.3x
Capitalization / Revenue	1.31x	0.96x	15.6x	13.6x	8.3x	6.87x	5.77x	5.38x
EV / Revenue	1.97x	1.91x	18x	17.1x	11x	9.33x	7.82x	6.42x
EV / EBITDA	12.1x	13.4x	59.2x	-20.8x	-15.6x	25.8x	5.04x	4.11x
EV / EBIT	19.9x	19.8x	69.7x	-19.7x	-14.8x	16.7x	7.63x	5.54x
EV / FCF	41.4x	-46.6x	-256x	129x	37.3x	13.9x	8.27x	6.34x
FCF Yield	2.42%	-2.15%	-0.39%	0.78%	2.68%	7.2%	12.1%	15.8%
Dividend per Share ²	1.75	2.2	2.42	2.65	2.92	3.21	3.523	3.889
Rate of return	2.28%	3.79%	3.37%	3.68%	5.48%	7.05%	7.74%	8.55%
EPS ²	21.75	8.22	25.56	-5.95	-5.86	1.79	5.973	7.073
Distribution rate	8.05%	26.8%	9.47%	-44.5%	-49.8%	179%	59%	55%
Net sales ¹	4,493	4,640	343.7	383.3	419.2	420.9	501.3	538.1
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	235.1	513.7	624.3
Net income ¹	1,576	594.7	1,824	-429.8	-403.5	154.5	463.5	510.5
Net Debt ¹	2,964	4,416	822.9	1,343	1,141	1,032	1,025	563.6
Reference price ²	76.80	58.10	71.85	71.95	53.30	45.50	45.50	45.50
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

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.($)
EURAZEO SE	25.42x	9.36x	25.91x	7.05%	3.25B
BLACKROCK, INC.	19.13x	5.56x	11.93x	2.15%	165B
UBS GROUP AG	13.79x	3.39x	-	2.57%	147B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.26x	7.04x	-	1.64%	95.69B
BLACKSTONE INC.	18.49x	6.5x	11.76x	4.65%	87.98B
KKR & CO. INC.	23.37x	-	-	0.9%	78.24B
BROOKFIELD ASSET MANAGEMENT LTD.	21.32x	11.33x	18.29x	4.43%	72.41B
APOLLO GLOBAL MANAGEMENT, INC.	18.78x	10.83x	8.21x	1.93%	68.67B
STATE STREET CORPORATION	12.94x	5.1x	-	2.01%	47.83B
Average	18.72x	7.39x	15.22x	3.04%	85.18B
Weighted average by Cap.	17.80x	6.54x	12.53x	2.53%