Valuation Clariane SE

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 11/06/2026 +04			After hours 22:01:56
4.022 ^EUR	-0.40%		4.077	+1.37%

05-14	Finance: Why we only lend to the wealthy
05-12	Clariane SE Approves Board Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,938	1,068	256.7	743.2	1,403	1,440	-	-
Change	-	-63.65%	-75.97%	189.51%	88.82%	2.58%	-	-
Enterprise Value (EV) ¹	9,950	8,605	8,134	8,206	8,425	6,494	5,972	5,233
Change	-	-13.52%	-5.48%	0.89%	2.67%	-22.92%	-8.05%	-12.37%
P/E Ratio	38.1x	77.8x	-2.43x	-8.7x	984x	58.6x	10.9x	12.8x
PBR	0.84x	0.3x	0.07x	0.13x	0.39x	0.4x	0.4x	0.41x
PEG	-	-0.9x	0x	0.1x	-10x	0x	0x	-0.9x
Capitalization / Revenue	0.68x	0.24x	0.05x	0.14x	0.26x	0.27x	0.26x	0.25x
EV / Revenue	2.31x	1.9x	1.61x	1.55x	1.59x	1.2x	1.06x	0.9x
EV / EBITDA	9.85x	8.58x	7.96x	7.67x	7.88x	5.82x	5.05x	4.21x
EV / EBIT	29.1x	24.7x	24.8x	27.3x	28x	19.2x	15.7x	12.2x
EV / FCF	31.6x	35.9x	26.3x	13.7x	10.3x	8.76x	7.34x	5.9x
FCF Yield	3.17%	2.78%	3.8%	7.31%	9.68%	11.4%	13.6%	16.9%
Dividend per Share ²	0.3	0.25	-	-	-	-	0.025	0.075
Rate of return	1.08%	2.47%	-	-	-	-	0.62%	1.86%
EPS ²	0.73	0.13	-0.99	-0.24	0.004	0.0689	0.37	0.3156
Distribution rate	41.1%	192%	-	-	-	-	6.76%	23.8%
Net sales ¹	4,311	4,534	5,048	5,282	5,310	5,417	5,623	5,816
EBITDA ¹	1,010	1,003	1,021	1,070	1,069	1,116	1,182	1,242
EBIT ¹	341.9	348.3	328.1	300.2	300.7	338.2	380.5	427.7
Net income ¹	94.6	22.1	-105.2	-55.1	1.6	56.1	142.8	88.95
Net Debt ¹	7,012	7,537	7,877	7,463	7,022	5,055	4,532	3,793
Reference price ²	27.840	10.120	2.404	2.088	3.934	4.038	4.038	4.038
Nbr of stocks (in thousands)	105,546	105,546	106,781	355,933	356,707	356,500	-	-
Announcement Date	23/02/22	21/02/23	28/02/24	24/02/25	26/02/26	-	-	-

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.($)
CLARIANE SE	58.61x	1.2x	5.82x	-.--%	1.66B
CVS HEALTH CORPORATION	15.72x	0.44x	9.55x	2.69%	125B
HCA HEALTHCARE, INC.	12.36x	1.64x	8.12x	0.83%	82.82B
FRESENIUS SE & CO. KGAA	11.26x	1.34x	8.09x	3.01%	24.53B
QUEST DIAGNOSTICS INCORPORATED	21.16x	2.32x	11.72x	1.57%	22.56B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	29.11x	5.3x	22.22x	2.43%	20.01B
TENET HEALTHCARE CORPORATION	6.54x	1.12x	5.27x	-.--%	14.19B
REDE D'OR SÃO LUIZ S.A.	14.47x	1.37x	6.99x	4.85%	13.82B
DAVITA INC.	13.54x	1.67x	8.03x	0.84%	12.75B
FRESENIUS MEDICAL CARE AG	12.74x	0.99x	5.54x	3.57%	12.05B
Average	19.55x	1.74x	9.13x	1.98%	32.95B
Weighted average by Cap.	15.30x	1.37x	9.48x	2.08%