|
Market Closed -
Euronext Paris
19:55:00 01/09/2026 +04
|
After hours 23:59:59 | |||
| 49.52 EUR | -1.45% |
|
49.32 | -0.40% |
| 08-06 | Partners Group in Talks to Buy Aroma-Zone Stake in Deal that Values Company at $2.3 Billion -- 2nd Update | DJ |
| 08-06 | Correction to Partners Group Article | DJ |
Company Valuation: Eurazeo SE
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 | 3,210 | - | - |
| Change | - | -24.1% | 20.43% | -3.23% | -33.04% | -7.75% | - | - |
| Enterprise Value (EV) 1 | 8,839 | 8,875 | 6,193 | 6,539 | 4,621 | 4,242 | 4,234 | 3,773 |
| Change | - | 0.41% | -30.22% | 5.6% | -29.34% | -8.2% | -0.17% | -10.89% |
| P/E | 3.53x | 7.07x | 2.81x | -12.1x | -9.1x | 28.1x | 8.41x | 7.1x |
| PBR | 0.96x | 0.68x | 0.65x | 0.7x | 0.56x | 0.39x | 0.39x | 0.35x |
| PEG | - | -0.1x | 0x | 0x | 6.02x | -0x | 0x | 0.4x |
| Capitalization / Revenue | 1.31x | 0.96x | 15.6x | 13.6x | 8.3x | 7.63x | 6.4x | 5.96x |
| EV / Revenue | 1.97x | 1.91x | 18x | 17.1x | 11x | 10.1x | 8.45x | 7.01x |
| EV / EBITDA | 12.1x | 13.4x | 59.2x | -20.8x | -15.6x | 27.9x | 5.45x | 4.48x |
| EV / EBIT | 19.9x | 19.8x | 69.7x | -19.7x | -14.8x | 18x | 8.24x | 6.04x |
| EV / FCF | 41.4x | -46.6x | -256x | 129x | 37.3x | 15x | 8.93x | 6.92x |
| FCF Yield | 2.42% | -2.15% | -0.39% | 0.78% | 2.68% | 6.67% | 11.2% | 14.5% |
| Dividend per Share 2 | 1.75 | 2.2 | 2.42 | 2.65 | 2.92 | 3.207 | 3.523 | 3.889 |
| Rate of return | 2.28% | 3.79% | 3.37% | 3.68% | 5.48% | 6.38% | 7.01% | 7.74% |
| EPS 2 | 21.75 | 8.22 | 25.56 | -5.95 | -5.86 | 1.79 | 5.973 | 7.073 |
| Distribution rate | 8.05% | 26.8% | 9.47% | -44.5% | -49.8% | 179% | 59% | 55% |
| Net sales 1 | 4,493 | 4,640 | 343.7 | 383.3 | 419.2 | 420.9 | 501.3 | 538.1 |
| 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 | 235.1 | 513.7 | 624.3 |
| Net income 1 | 1,576 | 594.7 | 1,824 | -429.8 | -403.5 | 154.5 | 463.5 | 510.5 |
| Net Debt 1 | 2,964 | 4,416 | 822.9 | 1,343 | 1,141 | 1,032 | 1,025 | 563.6 |
| Reference price 2 | 76.80 | 58.10 | 71.85 | 71.95 | 53.30 | 50.25 | 50.25 | 50.25 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.07x | 10.08x | 27.9x | 6.38% | 3.73B | |
| 21.07x | 6x | 12.84x | 1.98% | 179B | |
| 15.47x | 3.72x | - | 2.29% | 168B | |
| 17.5x | 7.66x | - | 1.43% | 109B | |
| 24.98x | 13.08x | 22.44x | 3.9% | 82.21B | |
| 14.3x | 5.41x | - | 1.83% | 52.57B | |
| 12.13x | 1.87x | 5.72x | 1.21% | 48.86B | |
| 5.49x | 5.65x | 4.04x | 3.34% | 38.4B | |
| 14.56x | 5.29x | 16.51x | 1.81% | 33.95B | |
| Average | 17.07x | 6.53x | 14.91x | 2.69% | 79.53B | |
| Weighted average by Cap. | 17.45x | 6.17x | 13.58x | 2.21% |
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
- Stock Market
- Stocks
- RF Stock
- Valuation Eurazeo SE
Select your edition
All financial news and data tailored to specific country editions
