|
Market Closed -
Euronext Paris
19:55:00 16/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 45.32 EUR | +0.80% |
|
-1.13% | -14.97% |
| 10-15 | Stilgar Asset Management unveils its management team |  |
| 10-13 | Wavo SAS announced that it has received ?10 million in funding from Axeleo Capital SAS, Eurazeo SE, HUB612, SAS | CI |
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 | 2,895 | - | - |
| Change | - | -24.1% | 20.43% | -3.23% | -33.04% | -16.8% | - | - |
| Enterprise Value (EV) 1 | 8,839 | 8,875 | 6,193 | 6,539 | 4,621 | 3,927 | 3,919 | 3,458 |
| Change | - | 0.41% | -30.22% | 5.6% | -29.34% | -15.02% | -0.18% | -11.77% |
| P/E | 3.53x | 7.07x | 2.81x | -12.1x | -9.1x | 25.3x | 7.59x | 6.41x |
| PBR | 0.96x | 0.68x | 0.65x | 0.7x | 0.56x | 0.38x | 0.35x | 0.32x |
| PEG | - | -0.1x | 0x | 0x | 6.02x | -0x | 0x | 0.3x |
| Capitalization / Revenue | 1.31x | 0.96x | 15.6x | 13.6x | 8.3x | 6.57x | 5.77x | 5.38x |
| EV / Revenue | 1.97x | 1.91x | 18x | 17.1x | 11x | 8.91x | 7.82x | 6.43x |
| EV / EBITDA | 12.1x | 13.4x | 59.2x | -20.8x | -15.6x | 25.8x | 5.04x | 4.11x |
| EV / EBIT | 19.9x | 19.8x | 69.7x | -19.7x | -14.8x | 16.7x | 7.63x | 5.54x |
| EV / FCF | 41.4x | -46.6x | -256x | 129x | 37.3x | 13.9x | 8.27x | 6.34x |
| FCF Yield | 2.42% | -2.15% | -0.39% | 0.78% | 2.68% | 7.2% | 12.1% | 15.8% |
| Dividend per Share 2 | 1.75 | 2.2 | 2.42 | 2.65 | 2.92 | 3.211 | 3.523 | 3.889 |
| Rate of return | 2.28% | 3.79% | 3.37% | 3.68% | 5.48% | 7.08% | 7.77% | 8.58% |
| 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 | 440.8 | 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 | 45.32 | 45.32 | 45.32 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.32x | 8.91x | 25.83x | 7.08% | 3.26B | |
| 21.54x | 5.89x | 12.69x | 2.02% | 175B | |
| 13.63x | 3.36x | - | 2.6% | 147B | |
| 15.37x | 7.13x | - | 1.61% | 96.43B | |
| 17.93x | 6.3x | 11.5x | 4.79% | 85.28B | |
| 23.12x | 11.54x | 20.62x | 0.91% | 77.39B | |
| 21.29x | 11.22x | 18.33x | 4.43% | 72.31B | |
| 12.32x | 4.76x | - | 2.12% | 45.21B | |
| 11.03x | 1.63x | 5.06x | 1.34% | 44.24B | |
| Average | 17.95x | 6.75x | 15.67x | 2.99% | 82.97B | |
| Weighted average by Cap. | 17.75x | 6.39x | 14.06x | 2.5% |
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
