|
Real-time
Euronext Paris
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 07-15 | Bolloré, Banijay Among Potential Suitors as Lionsgate Studios Mulls Sale | MT |
| 07-15 | Bolloré, Banijay Among Potential Suitors as Lionsgate Studios Mulls Sale | MT |
Company Valuation: Bolloré SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 14,426 | 15,321 | 16,589 | 16,851 | 13,393 | 10,829 | - | - |
| Change | - | 6.2% | 8.27% | 1.58% | -20.52% | -19.15% | - | - |
| Enterprise Value (EV) 1 | 17,854 | 14,114 | 18,054 | 11,545 | 7,774 | 5,895 | 5,987 | 5,447 |
| Change | - | -20.95% | 27.91% | -36.05% | -32.66% | -24.17% | 1.56% | -9.03% |
| P/E | 2.39x | 4.5x | 141x | 10.1x | 40x | 34.1x | 29.8x | 28x |
| PBR | 0.74x | - | 0.69x | 0.66x | 0.56x | 0.54x | 0.54x | 0.54x |
| PEG | - | -0.1x | -1.5x | 0x | -0.5x | -5.76x | 2.1x | 4.45x |
| Capitalization / Revenue | 0.73x | 0.74x | 1.21x | 5.38x | 4.58x | 3.66x | 3.6x | 3.51x |
| EV / Revenue | 0.9x | 0.68x | 1.32x | 3.69x | 2.66x | 1.99x | 1.99x | 1.77x |
| EV / EBITDA | 8.36x | 6.44x | 13.1x | 241x | 21.6x | 16.7x | 14.7x | 12x |
| EV / EBIT | 19x | 11.5x | 23.5x | 1,079x | 44.7x | 24.5x | 18.7x | 18.1x |
| EV / FCF | 12.6x | - | 18.6x | 110x | 26.1x | 19.9x | 9.46x | 10.6x |
| FCF Yield | 7.94% | - | 5.39% | 0.91% | 3.83% | 5.01% | 10.6% | 9.47% |
| Dividend per Share 2 | 0.06 | 0.06 | 0.07 | 0.08 | 0.08 | 0.0875 | 0.0875 | 0.09 |
| Rate of return | 1.22% | 1.15% | 1.24% | 1.35% | 1.67% | 2.27% | 2.27% | 2.34% |
| EPS 2 | 2.06 | 1.16 | 0.04 | 0.59 | 0.12 | 0.1129 | 0.1293 | 0.1374 |
| Distribution rate | 2.91% | 5.17% | 175% | 13.6% | 66.7% | 77.5% | 67.7% | 65.5% |
| Net sales 1 | 19,771 | 20,677 | 13,679 | 3,130 | 2,926 | 2,958 | 3,005 | 3,085 |
| EBITDA 1 | 2,135 | 2,192 | 1,382 | 48 | 360 | 352.1 | 406.2 | 453.2 |
| EBIT 1 | 939 | 1,231 | 768 | 10.7 | 174 | 240.3 | 319.7 | 300.6 |
| Net income 1 | 6,062 | 3,400 | 268 | 1,822 | 348 | 332.1 | 362.5 | 386.3 |
| Net Debt 1 | 3,428 | -1,207 | 1,465 | -5,306 | -5,619 | -4,934 | -4,841 | -5,382 |
| Reference price 2 | 4.920 | 5.220 | 5.655 | 5.940 | 4.794 | 3.854 | 3.854 | 3.854 |
| Nbr of stocks (in thousands) | 2,932,124 | 2,935,067 | 2,933,459 | 2,836,852 | 2,793,750 | 2,809,704 | - | - |
| Announcement Date | 3/10/22 | 3/14/23 | 3/14/24 | 3/17/25 | 3/17/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.6x | 2.53x | 10.69x | 2.76% | 14.66B | |
| 39.68x | 3.02x | 7.66x | 1.69% | 13.5B | |
| 34.14x | 1.99x | 16.74x | 2.27% | 12.57B | |
| 17.39x | 1.18x | 9.52x | 1.8% | 3.95B | |
| 26.97x | 5.08x | 15.86x | 1.56% | 3.91B | |
| 38.65x | 6.28x | 14.21x | -.--% | 2.76B | |
| 22.39x | 1.25x | 6.14x | 0.33% | 2.36B | |
| Average | 28.40x | 3.05x | 11.55x | 1.49% | 7.67B | |
| Weighted average by Cap. | 29.52x | 2.75x | 11.62x | 1.97% |
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
- BOL Stock
- BOLNV Stock
- Valuation Bolloré SE
Select your edition
All financial news and data tailored to specific country editions
