Valuation TF1 London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 14:25:29 29/06/2026 +04			5-day change	1st Jan Change
6.720 ^EUR	+1.63%		-0.60%	-20.04%

06-23	TF1 Keeps Its Interest in M6
06-23	Sliding Communication Services, Surging Treasury Yields Push US Equity Indexes in Mixed Territory	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,836	1,506	1,505	1,544	1,757	1,391	-	-
Change	-	-17.99%	-0.08%	2.58%	13.82%	-20.85%	-	-
Enterprise Value (EV) ¹	1,702	1,180	999.7	1,038	1,242	1,010	1,046	1,143
Change	-	-30.64%	-15.31%	3.79%	19.75%	-18.69%	3.55%	9.25%
P/E	8.15x	8.62x	7.84x	7.54x	11.6x	13.7x	12.9x	10.3x
PBR	1.04x	0.81x	0.77x	0.75x	0.85x	0.68x	0.7x	0.73x
PEG	-	-0.4x	0.81x	1.14x	-0.5x	-0.4x	2.14x	0.4x
Capitalization / Revenue	0.76x	0.6x	0.66x	0.66x	0.76x	0.63x	0.62x	0.61x
EV / Revenue	0.7x	0.47x	0.44x	0.44x	0.54x	0.46x	0.47x	0.5x
EV / EBITDA	2.38x	1.55x	1.58x	1.48x	1.87x	1.8x	1.83x	1.89x
EV / EBIT	4.96x	3.73x	3.54x	3.59x	5.14x	6.53x	7.01x	6.2x
EV / FCF	5.35x	7.81x	3.04x	5.32x	16.2x	-224x	-	-
FCF Yield	18.7%	12.8%	32.9%	18.8%	6.19%	-0.45%	-	-
Dividend per Share ²	0.45	0.5	0.55	0.6	0.63	0.6506	0.6764	0.7233
Rate of return	5.16%	6.99%	7.71%	8.2%	7.56%	9.84%	10.2%	10.9%
EPS ²	1.07	0.83	0.91	0.97	0.72	0.4839	0.513	0.6396
Distribution rate	42.1%	60.2%	60.4%	61.9%	87.5%	134%	132%	113%
Net sales ¹	2,427	2,508	2,297	2,356	2,297	2,207	2,243	2,285
EBITDA ¹	714.2	762.1	632.4	700	665.3	561.8	571.7	603.8
EBIT ¹	343.2	316.2	282.7	289	241.8	154.7	149.2	184.2
Net income ¹	225.3	176.1	191.9	206	152.8	98.08	106.2	125
Net Debt ¹	-134.8	-325.7	-505.1	-506.1	-514.6	-380.5	-344.6	-247.9
Reference price ²	8.725	7.155	7.135	7.315	8.330	6.615	6.615	6.615
Nbr of stocks (in thousands)	210,486	210,486	210,898	211,022	210,925	210,240	-	-
Announcement Date	11/02/22	15/02/23	15/02/24	13/02/25	13/02/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WALT DISNEY COMPANY (THE)	16.83x	2.06x	9.37x	1.52%	172B
FORMULA ONE GROUP	68.79x	6.4x	28.88x	-.--%	22.9B
TBS HOLDINGS,INC.	18.81x	1.99x	19.61x	1.22%	5.82B
ORIENTAL PEARL GROUP CO.,LTD.	43.74x	-	-	2.05%	4.11B
ITV PLC	11.73x	0.97x	6.09x	6.12%	4.04B
LIBERTY GLOBAL LTD.	-5.86x	2.11x	7.8x	-.--%	3.8B
FUJI MEDIA HOLDINGS, INC.	30.35x	1.67x	60.73x	3.25%	3.39B
CANAL+ SA	12.56x	0.59x	4.68x	1.19%	3.13B
MFE-MEDIAFOREUROPE N.V.	7.27x	0.73x	3.26x	6.34%	2.42B
Average	22.69x	2.07x	17.55x	2.41%	24.57B
Weighted average by Cap.	22.32x	2.45x	12.28x	1.5%