|
Real-time
Euronext Paris
17:49:15 05/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 77.75 EUR | +0.58% |
|
-5.07% | -5.41% |
| 10-02 | French and Benelux stocks-Factors to watch on October 2 | RE |
| 10-02 | Germany's Henkel Wraps Up EUR2.1 Billion Purchase of Netherlands-based Stahl Group | MT |
Company Valuation: Wendel SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,603 | 3,782 | 3,508 | 3,953 | 3,494 | 3,005 | - | - |
| Change | - | -17.84% | -7.24% | 12.67% | -11.6% | -13.99% | - | - |
| Enterprise Value (EV) 1 | 8,306 | 6,581 | 7,220 | 6,714 | 6,342 | 6,384 | 6,540 | 6,627 |
| Change | - | -20.77% | 9.71% | -7.01% | -5.53% | 0.66% | 2.44% | 1.34% |
| P/E | 4.43x | 5.84x | 25.2x | 13.7x | -23x | 28.3x | 25.5x | 23.6x |
| PBR | 1.77x | 1.36x | 1.3x | 1.22x | 0.99x | 0.88x | 0.91x | 0.94x |
| PEG | - | -0.2x | -0.3x | 0x | 0x | -0x | 2.3x | 2.89x |
| Capitalization / Revenue | 0.61x | 0.43x | 0.49x | 0.49x | 0.46x | 0.39x | 0.37x | 0.36x |
| EV / Revenue | 1.11x | 0.76x | 1.01x | 0.83x | 0.84x | 0.82x | 0.81x | 0.8x |
| EV / EBITDA | 6.07x | 4.05x | 4.15x | 3.24x | 3.47x | 4.48x | 4.43x | 4.37x |
| EV / EBIT | 7.74x | 5.26x | 6.31x | 5.06x | 5.16x | 7.08x | 6.85x | 6.57x |
| EV / FCF | 7.07x | 5.38x | 6.11x | 4.84x | 4.26x | 7.44x | 7.5x | 7.48x |
| FCF Yield | 14.1% | 18.6% | 16.4% | 20.7% | 23.4% | 13.4% | 13.3% | 13.4% |
| Dividend per Share 2 | 2.9 | 3.2 | 4 | 4.7 | 5.1 | 5.618 | 6.01 | 6.534 |
| Rate of return | 2.75% | 3.67% | 4.96% | 5.06% | 6.2% | 7.27% | 7.77% | 8.45% |
| EPS 2 | 23.78 | 14.93 | 3.2 | 6.766 | -3.58 | 2.732 | 3.032 | 3.28 |
| Distribution rate | 12.2% | 21.4% | 125% | 69.5% | -142% | 206% | 198% | 199% |
| Net sales 1 | 7,504 | 8,700 | 7,128 | 8,064 | 7,568 | 7,743 | 8,026 | 8,263 |
| EBITDA 1 | 1,368 | 1,626 | 1,738 | 2,072 | 1,826 | 1,424 | 1,476 | 1,517 |
| EBIT 1 | 1,073 | 1,251 | 1,144 | 1,327 | 1,230 | 902.3 | 955.1 | 1,009 |
| Net income 1 | 1,047 | 656.3 | 142.4 | 293.9 | -151.8 | 116.1 | 126.2 | 136.7 |
| Net Debt 1 | 3,703 | 2,799 | 3,712 | 2,761 | 2,848 | 3,378 | 3,534 | 3,622 |
| Reference price 2 | 105.40 | 87.20 | 80.65 | 92.95 | 82.20 | 77.30 | 77.30 | 77.30 |
| Nbr of stocks (in thousands) | 43,671 | 43,369 | 43,497 | 42,524 | 42,508 | 38,879 | - | - |
| Announcement Date | 18/03/22 | 16/03/23 | 28/02/24 | 26/02/25 | 26/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.29x | 0.82x | 4.48x | 7.27% | 3.38B | |
| 19.32x | 5.52x | 11.8x | 2.16% | 164B | |
| 13.71x | 3.37x | - | 2.57% | 146B | |
| 15.75x | 7.18x | - | 1.59% | 98.65B | |
| 18.64x | 6.58x | 11.94x | 4.6% | 89.39B | |
| 24.21x | 7.78x | 11.44x | 0.87% | 81.05B | |
| 21.05x | 11.27x | 18.06x | 4.49% | 71.54B | |
| 13.09x | 5.13x | - | 1.99% | 48.34B | |
| 10.77x | 1.59x | 4.92x | 1.36% | 43.36B | |
| Average | 18.31x | 5.47x | 10.44x | 2.99% | 82.86B | |
| Weighted average by Cap. | 17.50x | 5.97x | 12.04x | 2.51% |
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
- MF Stock
- Valuation Wendel SE
Select your edition
All financial news and data tailored to specific country editions
