Valuation Altamir

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-14 EDT			5-day change	1st Jan Change
22.50 ^EUR	+0.45%		-0.44%	-25.00%

09-21	Altamir SCA Reports Earnings Results for the Half Year Ended June 30, 2026	CI
07-30	Dividend: why guaranteeing a shareholder yield is an absurdity

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	927	941.5	868.4	824.5	1,094	820.7	-	-
Change	-	1.56%	-7.76%	-5.06%	32.73%	-25.01%	-	-
Enterprise Value (EV) ¹	764.1	852.9	917.9	851.9	1,151	477.9	313.7	159.5
Change	-	11.62%	7.63%	-7.19%	35.11%	-58.48%	-34.36%	-49.16%
P/E	3.18x	-34.9x	30.9x	44.3x	-17.9x	141x	-173x	-56.3x
PBR	0.67x	0.72x	0.67x	0.64x	0.93x	0.63x	0.63x	-
PEG	-	0x	-0x	-1.3x	0x	-1x	1x	-0x
Capitalization / Revenue	13.4x	29x	-	-	3,353x	17.8x	17.8x	17.8x
EV / Revenue	11x	26.2x	-	-	3,527x	10.3x	6.79x	3.45x
EV / EBITDA	2.68x	-62.7x	32x	30x	-28x	14.1x	9.23x	4.69x
EV / EBIT	2.68x	-62.7x	32x	30x	-22.5x	22.1x	14.5x	7.38x
EV / FCF	-17x	-50.5x	-186x	-34.2x	-74.5x	26.1x	40.2x	-75.9x
FCF Yield	-5.89%	-1.98%	-0.54%	-2.92%	-1.34%	3.83%	2.49%	-1.32%
Dividend per Share ²	1.13	1.13	1.08	1.08	-	-	-	-
Rate of return	4.45%	4.38%	4.54%	4.78%	-	-	-	-
EPS ²	8	-0.74	0.77	0.51	-1.68	0.16	-0.13	-0.4
Distribution rate	14.1%	-153%	140%	212%	-	-	-	-
Net sales ¹	69.42	32.5	-	-	0.3264	46.2	46.2	46.2
EBITDA ¹	285	-13.6	28.72	28.43	-41.18	34	34	34
EBIT ¹	285	-13.6	28.7	28.4	-51.1	21.6	21.6	21.6
Net income ¹	291.9	-26.9	28.3	18.8	-61.5	5.9	-4.6	-14.5
Net Debt ¹	-162.9	-88.6	49.51	27.44	56.7	-342.8	-507	-661.2
Reference price ²	25.40	25.80	23.80	22.60	30.00	22.50	22.50	22.50
Nbr of stocks (in thousands)	36,494	36,491	36,488	36,481	36,479	36,474	-	-
Announcement Date	4/20/22	3/8/23	3/15/24	3/14/25	3/13/26	-	-	-

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.($)
ALTAMIR	140x	10.26x	13.95x	-	915M
BLACKROCK, INC.	19.13x	5.56x	11.93x	2.15%	165B
UBS GROUP AG	13.79x	3.39x	-	2.57%	147B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.26x	7.04x	-	1.64%	95.69B
BLACKSTONE INC.	18.49x	6.5x	11.76x	4.65%	87.98B
KKR & CO. INC.	23.37x	-	-	0.9%	78.24B
BROOKFIELD ASSET MANAGEMENT LTD.	21.32x	11.33x	18.29x	4.43%	72.41B
APOLLO GLOBAL MANAGEMENT, INC.	18.78x	10.83x	8.21x	1.93%	68.67B
STATE STREET CORPORATION	12.94x	5.1x	-	2.01%	47.83B
Average	31.45x	7.50x	12.83x	2.53%	84.92B
Weighted average by Cap.	17.91x	6.53x	12.42x	2.51%