Company Valuation: Selectirente

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2024 2025 2026 2027 2028
Market Cap 1 396 349.8 341.3 353.7 - -
Change - - -2.42% 3.63% - -
Enterprise Value (EV) 1 396 349.8 533.1 557.7 574.8 591.2
Change - - 52.41% 4.62% 3.07% 2.85%
P/E 23.2x - 12.7x 25.7x 13.6x 12.6x
PBR - - - - - -
PEG - - - -0.5x 0.2x 1.53x
Capitalization / Revenue - - 11.4x 11.5x 10.8x 10.3x
EV / Revenue - - 17.8x 18.1x 17.5x 17.2x
EV / EBITDA - - - - - -
EV / EBIT - - 17.6x 28.1x 19.8x 18.7x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - 4.2 4.3 4.4 4.5
Rate of return - - 5.12% 5.06% 5.18% 5.29%
EPS 2 4.09 - 6.47 3.301 6.242 6.756
Distribution rate - - 64.9% 130% 70.5% 66.6%
Net sales 1 - - 29.88 30.87 32.83 34.28
EBITDA - - - - - -
EBIT 1 - - 30.23 19.82 29.07 31.68
Net income 1 17.06 28.6 26.93 19.82 19.06 -
Net Debt 1 - - 191.8 204 221.1 237.5
Reference price 2 95.00 84.00 82.00 85.00 85.00 85.00
Nbr of stocks (in thousands) 4,168 4,164 4,162 4,161 - -
Announcement Date 23/04/22 13/02/25 12/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.75x18.07x - 5.06% 408M
17.05x16.04x16.68x4.61% 14.66B
24.47x14.09x17.68x1.68% 9.37B
54.65x16.33x27.88x0.17% 7.24B
25.32x12.7x17.84x0.93% 4.27B
130.7x15.83x23.59x2.26% 3.46B
10.96x6.16x9.85x1.89% 2.29B
19.09x14.5x21.92x2.74% 1.77B
Average 38.50x 14.22x 19.35x 2.42% 5.43B
Weighted average by Cap. 34.61x 14.76x 19.30x 2.47%

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. SELER Stock
  4. Valuation Selectirente