Company Valuation: Eutelsat Communications

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,269 2,473 1,485 1,783 1,761 1,791 - -
Change - 9.02% -39.93% 20.04% -1.22% 1.7% - -
Enterprise Value (EV) 1 4,959 5,287 4,251 4,328 4,388 4,307 3,775 4,094
Change - 6.62% -19.6% 1.8% 1.4% -1.85% 12.01% 8.46%
P/E 10.6x 10.7x 4.72x -5.07x -1.63x -4.6x -8.36x -11x
PBR 0.87x 0.89x 0.5x 0.45x 0.68x 0.77x 0.53x 0.56x
PEG - 1.38x 0.2x 0x -0x 0.1x 0.2x 0.5x
Capitalization / Revenue 1.84x 2.15x 1.31x 1.47x 1.42x 2.3x 1.42x 1.34x
EV / Revenue 4.02x 4.59x 3.76x 3.57x 3.53x 3.48x 2.99x 3.07x
EV / EBITDA 5.38x 6.14x 5.15x 6.02x 6.49x 6.81x 5.72x 5.67x
EV / EBIT 14.3x 12.4x 7.41x -22.6x -4.83x -19.6x -33.6x -74.3x
EV / FCF 7.03x 11.9x 9.19x - -784x -133x -12.2x -95.8x
FCF Yield 14.2% 8.38% 10.9% - -0.13% -0.75% -8.18% -1.04%
Dividend per Share 2 0.93 0.93 - - - - - -
Rate of return 9.44% 8.66% - - - - - -
EPS 2 0.93 1.002 1.267 -0.741 -2.279 -0.524 -0.1819 -0.138
Distribution rate 100% 92.8% - - - - - -
Net sales 1 1,234 1,152 1,131 1,213 1,244 1,236 1,262 1,333
EBITDA 1 921.9 861.6 825.5 718.9 676.2 632.4 659.9 722.2
EBIT 1 347.2 424.8 573.5 -191.3 -909.2 -220.1 -112.3 -55.07
Net income 1 214.1 230.8 314.9 -309.9 -1,082 -457.3 -203 -172.5
Net Debt 1 2,690 2,814 2,766 2,544 2,627 1,465 1,983 2,303
Reference price 2 9.854 10.740 5.975 3.756 3.710 1.521 1.521 1.521
Nbr of stocks (in thousands) 230,216 230,268 248,619 474,745 474,787 1,177,820 - -
Announcement Date 30/07/21 26/07/22 28/07/23 09/08/24 05/08/25 07/08/26 - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
2129.12x47.29x97.17x - 2,158B
33.67x6.67x27.63x0.17% 228B
14.94x2.74x6.92x2.54% 176B
10.34x2.42x6.48x4.57% 167B
27.14x4.98x8.73x1.91% 113B
7.2x1.31x4.75x6.15% 76.54B
18.73x2.16x8.17x3.78% 72.15B
14.52x2.36x7.79x2.9% 69.92B
13.93x1.45x4.94x3.25% 38.63B
Average 252.18x 7.93x 19.18x 3.16% 344.2B
Weighted average by Cap. 1,488.88x 34.05x 71.31x 2.69%

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

  1. Stock Market
  2. Stocks
  3. ETL Stock
  4. E3B Stock
  5. Valuation Eutelsat Communications