Company Valuation: Canal+ SA

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 2,014 2,614 2,544 - -
Change - 29.82% -2.68% - -
Enterprise Value (EV) 1 2,520 4,862 4,539 4,377 4,115
Change - 92.97% -6.65% -3.58% -5.97%
P/E -16.1x -77.2x 15.8x 10.3x 8.08x
PBR 0.5x 0.86x 0.8x 0.76x 0.7x
PEG - 1.1x -0x 0.2x 0.3x
Capitalization / Revenue 0.37x 0.48x 0.34x 0.33x 0.32x
EV / Revenue 0.46x 0.9x 0.61x 0.57x 0.52x
EV / EBITDA 3.93x 6.88x 4.8x 4.1x 3.56x
EV / EBIT 7.87x 10.4x 8.05x 6.71x 5.64x
EV / FCF 22.8x 13.7x 19.4x 12.8x 8.1x
FCF Yield 4.38% 7.32% 5.15% 7.79% 12.3%
Dividend per Share 2 0.0168 0.019 0.0313 0.0507 0.0735
Rate of return 0.83% 0.71% 1.21% 1.96% 2.84%
EPS 2 -0.1263 -0.0345 0.1637 0.251 0.3202
Distribution rate -13.3% -55% 19.1% 20.2% 23%
Net sales 1 5,432 5,410 7,450 7,625 7,853
EBITDA 1 640.5 707.1 945.8 1,068 1,156
EBIT 1 320.1 468 564.2 652.4 729.1
Net income 1 -123.8 -37.13 111 238.9 331.5
Net Debt 1 506.2 2,248 1,995 1,832 1,571
Reference price 2 2.030 2.666 2.586 2.586 2.586
Nbr of stocks (in thousands) 991,959 980,551 983,830 - -
Announcement Date 14/03/25 11/03/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
15.8x0.61x4.8x1.21% 3.45B
18.43x2.16x9.68x1.43% 181B
42.84x6.15x26.42x-.--% 23.6B
17.94x1.86x19.02x1.72% 5.81B
45.95x - - 1.95% 4.37B
13.04x1.7x16.7x4.92% 3.75B
-6.58x2.21x7.87x-.--% 3.64B
12.36x0.88x5.77x7.03% 3.57B
8.02x0.71x3.19x6.22% 2.28B
Average 18.64x 2.03x 11.68x 2.72% 25.76B
Weighted average by Cap. 20.71x 2.50x 11.54x 1.47%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!