|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26.88 EUR | -0.07% |
|
-3.72% | -6.47% |
| Jan. 21 | Goldman Sachs Downgrades Scor to Neutral, Lowers PT | MT |
| Jan. 21 | Scor Slips as Goldman Downgrades Stock |  |
Company Valuation: Scor SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,909 | 5,065 | 3,833 | 4,748 | 4,234 | 4,770 | 4,770 | - |
| Change | - | 3.18% | -24.34% | 23.88% | -10.83% | 12.68% | 0% | - |
| Enterprise Value (EV) 1 | 5,643 | 6,208 | 5,296 | 6,138 | 5,962 | 7,977 | 9,992 | 10,086 |
| Change | - | 10.01% | -14.7% | 15.9% | -2.87% | 33.8% | 25.26% | 0.94% |
| P/E ratio | 21x | 11.2x | -12.7x | 5.95x | 1,182x | 5.99x | 6.33x | 5.88x |
| PBR | 0.8x | 0.78x | 0.75x | 1.01x | 0.94x | 1.05x | 0.94x | 0.85x |
| PEG | - | 0.1x | 0x | -0x | -11.9x | 0x | -1.16x | 0.77x |
| Capitalization / Revenue | 0.3x | 0.29x | 0.19x | 0.25x | 0.21x | 0.26x | 0.25x | 0.24x |
| EV / Revenue | 0.34x | 0.35x | 0.27x | 0.32x | 0.3x | 0.43x | 0.53x | 0.52x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 11.8x | 7.81x | 5,296x | 8.63x | 20x | 6.46x | 8.39x | 8.07x |
| EV / FCF | 5.71x | 2.58x | 10.6x | 4.24x | 6.66x | 4.26x | 4.83x | 4.77x |
| FCF Yield | 17.5% | 38.8% | 9.44% | 23.6% | 15% | 23.5% | 20.7% | 21% |
| Dividend per Share 2 | 1.8 | 1.8 | 1.4 | 1.8 | 1.8 | 1.903 | 2.019 | 2.153 |
| Rate of return | 6.81% | 6.56% | 6.51% | 6.8% | 7.61% | 7.07% | 7.51% | 8% |
| EPS 2 | 1.26 | 2.46 | -1.69 | 4.45 | 0.02 | 4.494 | 4.248 | 4.572 |
| Distribution rate | 143% | 73.2% | -82.8% | 40.4% | 9,000% | 42.3% | 47.5% | 47.1% |
| Net sales 1 | 16,368 | 17,600 | 19,732 | 19,371 | 20,064 | 18,497 | 18,831 | 19,476 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 479 | 795 | 1 | 711 | 298 | 1,234 | 1,191 | 1,250 |
| Net income 1 | 234 | 456 | -301 | 812 | 4 | 803.3 | 755.7 | 809.6 |
| Net Debt 1 | 734 | 1,143 | 1,463 | 1,390 | 1,728 | 3,207 | 5,222 | 5,315 |
| Reference price 2 | 26.42 | 27.44 | 21.49 | 26.46 | 23.64 | 26.90 | 26.90 | 26.90 |
| Nbr of stocks (in thousands) | 185,824 | 184,597 | 178,346 | 179,437 | 179,085 | 177,330 | 177,330 | - |
| Announcement Date | 2/24/21 | 2/24/22 | 3/2/23 | 3/6/24 | 3/5/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.99x | 0.43x | - | 7.07% | 5.6B | |
| 9.62x | 1.17x | - | 5.15% | 45.96B | |
| 8.94x | 0.8x | - | 3.83% | 7.25B | |
| 11.51x | - | - | 3% | 1.46B | |
| 5.99x | - | - | 4.87% | 1.34B | |
| 3.86x | - | - | 3.98% | 487M | |
| 7.09x | 0.46x | 6.17x | 2.86% | 206M | |
| Average | 7.57x | 0.72x | 6.17x | 4.4% | 8.9B | |
| Weighted average by Cap. | 9.12x | 1.05x | 6.17x | 5.1% |
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
- Equities
- SCR Stock
- Valuation Scor SE
Select your edition
All financial news and data tailored to specific country editions
