Valuation Bolloré SE London S.E.

Stocks

Market Closed - London S.E. Other stock markets 19:30:00 10/07/2026 +04			5-day change	1st Jan Change
4.100 ^EUR	-1.04%		-1.87%	-13.97%

07-08	French court says Bolloré does not control Vivendi, removing bid risk	RE
06-24	AlphaValue/Baader Europe Downgrades Bolloré to Reduce, Cuts PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	14,426	15,321	16,589	16,851	13,393	11,548	-	-
Change	-	6.2%	8.27%	1.58%	-20.52%	-13.78%	-	-
Enterprise Value (EV) ¹	17,854	14,114	18,054	11,545	7,774	7,494	7,735	7,665
Change	-	-20.95%	27.91%	-36.05%	-32.66%	-3.61%	3.22%	-0.91%
P/E	2.39x	4.5x	141x	10.1x	40x	36.6x	32x	30.8x
PBR	0.74x	-	0.69x	0.66x	0.56x	0.54x	0.53x	0.52x
PEG	-	-0.1x	-1.5x	0x	-0.5x	-5.76x	2.3x	7.76x
Capitalization / Revenue	0.73x	0.74x	1.21x	5.38x	4.58x	3.9x	3.84x	3.74x
EV / Revenue	0.9x	0.68x	1.32x	3.69x	2.66x	2.53x	2.57x	2.48x
EV / EBITDA	8.36x	6.44x	13.1x	241x	21.6x	23.7x	20.8x	19.6x
EV / EBIT	19x	11.5x	23.5x	1,079x	44.7x	31.2x	24.2x	25.5x
EV / FCF	12.6x	-	18.6x	110x	26.1x	25.4x	12.2x	14.9x
FCF Yield	7.94%	-	5.39%	0.91%	3.83%	3.94%	8.19%	6.73%
Dividend per Share ²	0.06	0.06	0.07	0.08	0.08	0.0875	0.0875	0.09
Rate of return	1.22%	1.15%	1.24%	1.35%	1.67%	2.13%	2.13%	2.19%
EPS ²	2.06	1.16	0.04	0.59	0.12	0.1124	0.1283	0.1334
Distribution rate	2.91%	5.17%	175%	13.6%	66.7%	77.9%	68.2%	67.5%
Net sales ¹	19,771	20,677	13,679	3,130	2,926	2,958	3,005	3,085
EBITDA ¹	2,135	2,192	1,382	48	360	315.7	372.3	391.9
EBIT ¹	939	1,231	768	10.7	174	240.3	319.7	300.6
Net income ¹	6,062	3,400	268	1,822	348	332.1	360.6	376.8
Net Debt ¹	3,428	-1,207	1,465	-5,306	-5,619	-4,054	-3,813	-3,883
Reference price ²	4.920	5.220	5.655	5.940	4.794	4.110	4.110	4.110
Nbr of stocks (in thousands)	2,932,124	2,935,067	2,933,459	2,836,852	2,793,750	2,809,704	-	-
Announcement Date	10/03/22	14/03/23	14/03/24	17/03/25	17/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WARNER MUSIC GROUP CORP.	20.5x	2.62x	11.16x	2.68%	15.12B
TKO GROUP HOLDINGS, INC.	41.09x	3.09x	7.8x	1.67%	13.63B
TOEI ANIMATION CO.,LTD.	24.33x	4.37x	14.04x	1.69%	3.41B
SEGA SAMMY HOLDINGS INC.	13.59x	0.86x	7.33x	2.32%	3.01B
TOEI COMPANY, LTD.	21.47x	1.18x	5.87x	0.35%	2.22B
VIVENDI SE	26.84x	11.2x	36.89x	2.42%	2.2B
IMAX CORPORATION	30.95x	4.9x	11.28x	-.--%	2.11B
HAVAS N.V.	8.6x	0.62x	3.67x	4.71%	2.04B
Average	23.42x	3.61x	12.25x	1.98%	5.47B
Weighted average by Cap.	27.06x	3.16x	10.75x	2.1%