Valuation Vivendi SE

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 10/07/2026 +04			5-day change	1st Jan Change
1.930 ^EUR	-0.57%		-13.06%	-18.43%

07-10	Vivendi: EPS upgrade (2026: +343.0%, 2027: +1.6%)
07-09	Communications Services Down on Consumer Concerns - Communications Services Roundup	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,471	8,889	9,915	2,594	2,347	1,920	-	-
Change	-	-28.73%	11.54%	-73.84%	-9.54%	-18.16%	-	-
Enterprise Value (EV) ¹	13,169	10,763	16,826	5,187	3,848	3,448	3,337	3,316
Change	-	-18.27%	56.34%	-69.17%	-25.82%	-10.4%	-3.2%	-0.62%
P/E	0.52x	-9.1x	24.8x	-0.43x	118x	26.8x	16.6x	13.5x
PBR	0.65x	0.53x	0.58x	0.56x	0.5x	0.42x	0.42x	0.41x
PEG	-	0x	-0x	0x	-1x	0x	0.3x	0.6x
Capitalization / Revenue	1.3x	0.93x	0.94x	8.73x	7.64x	6.24x	6.09x	5.92x
EV / Revenue	1.38x	1.12x	1.6x	17.5x	12.5x	11.2x	10.6x	10.2x
EV / EBITDA	11.2x	9.25x	13x	-61.7x	-78.5x	36.9x	31.7x	25.7x
EV / EBIT	19.1x	12.4x	18x	-5,187x	85.5x	48.4x	35.8x	31.1x
EV / FCF	11.2x	29.6x	30.8x	-	-56.6x	47.2x	35.2x	35.5x
FCF Yield	8.94%	3.37%	3.25%	-	-1.77%	2.12%	2.84%	2.82%
Dividend per Share ²	0.6	0.25	0.25	0.25	0.04	0.0467	0.053	0.0597
Rate of return	5.05%	2.8%	2.58%	9.72%	1.69%	2.42%	2.75%	3.09%
EPS ²	22.87	-0.98	0.39	-5.96	0.02	0.0719	0.1163	0.1427
Distribution rate	2.62%	-25.5%	64.1%	-4.19%	200%	64.9%	45.6%	41.8%
Net sales ¹	9,572	9,595	10,510	297	307	307.8	315.5	324.1
EBITDA ¹	1,179	1,164	1,294	-84	-49	93.46	105.4	128.9
EBIT ¹	690	868	934	-1	45	71.25	93.1	106.6
Net income ¹	24,692	-1,010	405	-6,004	20	50.69	81.7	105.9
Net Debt ¹	698	1,874	6,911	2,593	1,501	1,527	1,417	1,396
Reference price ²	11.890	8.914	9.676	2.573	2.366	1.930	1.930	1.930
Nbr of stocks (in thousands)	1,048,861	997,142	1,024,658	1,008,147	991,811	995,018	-	-
Announcement Date	09/03/22	08/03/23	07/03/24	06/03/25	12/03/26	-	-	-

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.($)
VIVENDI SE	26.84x	11.2x	36.89x	2.42%	2.2B
WARNER MUSIC GROUP CORP.	20.5x	2.62x	11.16x	2.68%	15.12B
TKO GROUP HOLDINGS, INC.	41.09x	3.09x	7.8x	1.67%	13.63B
BOLLORÉ SE	36.57x	2.53x	23.74x	2.13%	13.2B
TOEI ANIMATION CO.,LTD.	24.33x	4.37x	14.04x	1.69%	3.41B
SEGA SAMMY HOLDINGS INC.	13.59x	0.86x	7.33x	2.32%	3.01B
TOEI COMPANY, LTD.	21.47x	1.18x	5.87x	0.35%	2.22B
IMAX CORPORATION	30.95x	4.9x	11.28x	-.--%	2.11B
HAVAS N.V.	8.6x	0.62x	3.67x	4.71%	2.04B
Average	24.88x	3.49x	13.53x	2%	6.33B
Weighted average by Cap.	29.26x	3.01x	13.76x	2.1%