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 2,658 - -
Change - 29.82% 1.69% - -
Enterprise Value (EV) 1 2,520 4,862 4,651 4,476 4,196
Change - 92.97% -4.34% -3.77% -6.26%
P/E -16.1x -77.2x 16.5x 10.7x 8.32x
PBR 0.5x 0.86x 0.84x 0.79x 0.73x
PEG - 1.1x -0x 0.2x 0.3x
Capitalization / Revenue 0.37x 0.48x 0.36x 0.35x 0.34x
EV / Revenue 0.46x 0.9x 0.62x 0.59x 0.53x
EV / EBITDA 3.93x 6.88x 4.92x 4.18x 3.61x
EV / EBIT 7.87x 10.4x 8.25x 6.82x 5.7x
EV / FCF 22.8x 13.7x 19.9x 13.1x 8.26x
FCF Yield 4.38% 7.32% 5.03% 7.61% 12.1%
Dividend per Share 2 0.0168 0.019 0.0299 0.0423 0.0612
Rate of return 0.83% 0.71% 1.11% 1.57% 2.26%
EPS 2 -0.1263 -0.0345 0.1636 0.2534 0.3248
Distribution rate -13.3% -55% 18.3% 16.7% 18.8%
Net sales 1 5,432 5,410 7,446 7,621 7,848
EBITDA 1 640.5 707.1 945.3 1,072 1,164
EBIT 1 320.1 468 563.9 656.4 736.3
Net income 1 -123.8 -37.13 110.8 242.2 338.5
Net Debt 1 506.2 2,248 1,993 1,818 1,538
Reference price 2 2.030 2.666 2.702 2.702 2.702
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.48x2.17x9.69x1.43% 182B
43.09x6.18x26.57x-.--% 23.75B
18.24x1.89x19.38x1.69% 5.84B
44.63x - - 2% 4.25B
13.47x1.73x17.01x4.77% 3.83B
-6.52x2.2x7.86x-.--% 3.63B
12.48x0.89x5.82x6.96% 3.6B
16.52x0.62x4.92x1.11% 3.59B
8.23x0.71x3.21x6.06% 2.31B
Average 18.73x 2.05x 11.81x 2.67% 25.85B
Weighted average by Cap. 20.76x 2.51x 11.59x 1.46%

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