|
Market Closed -
Euronext Paris
20:55:00 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 34.56 EUR | +4.66% |
|
+4.22% | +20.25% |
| 10-30 | SCOR SE, Q3 2026 Earnings Call, Oct 30, 2026 | |
| 10-30 | Scor: Net income declines 4.8% in third quarter |  |
Company Valuation: Scor SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,065 | 3,833 | 4,748 | 4,234 | 5,098 | 6,155 | - | - |
| Change | - | -24.34% | 23.88% | -10.83% | 20.42% | 20.73% | - | - |
| Enterprise Value (EV) 1 | 6,208 | 5,296 | 6,138 | 5,962 | 6,590 | 10,870 | 10,998 | 11,140 |
| Change | - | -14.7% | 15.9% | -2.87% | 10.55% | 64.95% | 1.17% | 1.29% |
| P/E | 11.2x | -12.7x | 5.95x | 1,182x | 6.04x | 8.13x | 7.79x | 7.51x |
| PBR | 0.78x | 0.75x | 1.01x | 0.94x | 1.16x | 1.27x | 1.22x | 1.12x |
| PEG | - | 0x | -0x | -11.9x | 0x | -0.8x | 1.78x | 2.02x |
| Capitalization / Revenue | 0.29x | 0.19x | 0.25x | 0.21x | 0.27x | 0.34x | 0.33x | 0.32x |
| EV / Revenue | 0.35x | 0.27x | 0.32x | 0.3x | 0.35x | 0.61x | 0.59x | 0.58x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 7.81x | 5,296x | 8.63x | 20x | 5.03x | 9.13x | 9.08x | 8.93x |
| EV / FCF | 2.58x | 10.6x | 4.24x | 6.66x | 5.83x | 5.25x | 5.2x | 5.15x |
| FCF Yield | 38.8% | 9.44% | 23.6% | 15% | 17.1% | 19% | 19.2% | 19.4% |
| Dividend per Share 2 | 1.8 | 1.4 | 1.8 | 1.8 | 1.9 | 2 | 2.142 | 2.268 |
| Rate of return | 6.56% | 6.51% | 6.8% | 7.61% | 6.61% | 5.79% | 6.2% | 6.56% |
| EPS 2 | 2.46 | -1.69 | 4.45 | 0.02 | 4.76 | 4.249 | 4.434 | 4.599 |
| Distribution rate | 73.2% | -82.8% | 40.4% | 9,000% | 39.9% | 47.1% | 48.3% | 49.3% |
| Net sales 1 | 17,600 | 19,732 | 19,371 | 20,064 | 18,704 | 17,949 | 18,600 | 19,216 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 795 | 1 | 711 | 298 | 1,311 | 1,191 | 1,211 | 1,248 |
| Net income 1 | 456 | -301 | 812 | 4 | 851 | 787.1 | 793.7 | 821.6 |
| Net Debt 1 | 1,143 | 1,463 | 1,390 | 1,728 | 1,492 | 4,715 | 4,843 | 4,985 |
| Reference price 2 | 27.44 | 21.49 | 26.46 | 23.64 | 28.74 | 34.56 | 34.56 | 34.56 |
| Nbr of stocks (in thousands) | 184,597 | 178,346 | 179,437 | 179,085 | 177,391 | 178,101 | - | - |
| Announcement Date | 24/02/22 | 02/03/23 | 06/03/24 | 05/03/25 | 04/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.13x | 0.61x | - | 5.79% | 6.87B | |
| 10.99x | - | - | 4.54% | 78.5B | |
| 11.03x | - | - | 4.65% | 54.73B | |
| 12.61x | 1.61x | - | 4.48% | 39.05B | |
| 10.39x | 0.68x | - | 1.46% | 17.29B | |
| 8.06x | - | - | 1.95% | 15.22B | |
| 11.82x | - | - | 0.48% | 13.71B | |
| 6.56x | 0.23x | - | 4.68% | 5.74B | |
| Average | 9.95x | 0.78x | 3.5% | 28.89B | ||
| Weighted average by Cap. | 10.89x | 1.16x | 3.95% |
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
- SCR Stock
- Valuation Scor SE
Select your edition
All financial news and data tailored to specific country editions
