Valuation Eurazeo LIQUIDNET SYSTEMS

Stocks

Real-time Estimate Tradegate Other stock markets 19:26:48 05/08/2026 +04			5-day change	1st Jan Change
52.10 ^EUR	-24.49%		0.00%	-

08-04	Happyrobot Inc. announced that it has received $150 million in funding from a group of investors	CI
08-03	Eurazeo SE Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,875	4,459	5,370	5,196	3,479	3,235	-	-
Change	-	-24.1%	20.43%	-3.23%	-33.04%	-7.02%	-	-
Enterprise Value (EV) ¹	8,839	8,875	6,193	6,539	4,621	4,207	4,121	3,755
Change	-	0.41%	-30.22%	5.6%	-29.34%	-8.95%	-2.04%	-8.88%
P/E	3.53x	7.07x	2.81x	-12.1x	-9.1x	30.9x	7.05x	5.99x
PBR	0.96x	0.68x	0.65x	0.7x	0.56x	0.54x	0.52x	0.49x
PEG	-	-0.1x	0x	0x	6.02x	-0x	0x	0.3x
Capitalization / Revenue	1.31x	0.96x	15.6x	13.6x	8.3x	8.07x	6.54x	6.13x
EV / Revenue	1.97x	1.91x	18x	17.1x	11x	10.5x	8.33x	7.12x
EV / EBITDA	12.1x	13.4x	59.2x	-20.8x	-15.6x	27.7x	5.3x	4.46x
EV / EBIT	19.9x	19.8x	69.7x	-19.7x	-14.8x	21.6x	6.94x	5.1x
EV / FCF	41.4x	-46.6x	-256x	129x	37.3x	13.7x	9.01x	7.2x
FCF Yield	2.42%	-2.15%	-0.39%	0.78%	2.68%	7.29%	11.1%	13.9%
Dividend per Share ²	1.75	2.2	2.42	2.65	2.92	3.16	3.46	3.817
Rate of return	2.28%	3.79%	3.37%	3.68%	5.48%	6.24%	6.83%	7.54%
EPS ²	21.75	8.22	25.56	-5.95	-5.86	1.64	7.18	8.46
Distribution rate	8.05%	26.8%	9.47%	-44.5%	-49.8%	193%	48.2%	45.1%
Net sales ¹	4,493	4,640	343.7	383.3	419.2	401	494.5	527.3
EBITDA ¹	732	663.2	104.6	-315.1	-295.5	152	777	842
EBIT ¹	445	447.6	88.86	-331.3	-312.1	195.1	594.1	736.5
Net income ¹	1,576	594.7	1,824	-429.8	-403.5	122	715	776
Net Debt ¹	2,964	4,416	822.9	1,343	1,141	971.7	885.8	520
Reference price ²	76.80	58.10	71.85	71.95	53.30	50.65	50.65	50.65
Nbr of stocks (in thousands)	76,494	76,744	74,736	72,219	65,276	63,871	-	-
Announcement Date	25/03/22	06/04/23	07/03/24	28/03/25	30/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BLACKROCK, INC.	20.95x	5.88x	12.6x	2.03%	175B
UBS GROUP AG	15.09x	3.67x	-	2.33%	164B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.02x	7.53x	-	1.47%	106B
BROOKFIELD ASSET MANAGEMENT LTD.	28.19x	13.21x	22.7x	3.83%	83.05B
STATE STREET CORPORATION	13.84x	5.3x	-	1.89%	50.88B
AMERIPRISE FINANCIAL, INC.	12.28x	1.87x	5.73x	1.2%	48.94B
3I GROUP PLC	5.68x	5.59x	4.87x	3.27%	38.88B
NORTHERN TRUST CORPORATION	14.32x	5.23x	16.31x	1.84%	33.37B
Average	15.92x	6.03x	12.44x	2.23%	87.63B
Weighted average by Cap.	17.55x	6.11x	13.46x	2.22%