Valuation Bolloré SE London S.E.

Stocks

Market Closed - London S.E. 11:30:00 2026-09-18 EDT			After hours 15:59:51
3.677 ^EUR	+0.27%		3.643	-0.92%

05:21am	Bolloré: Target upgrade by 14.6%
09-17	Bolloré: The exceptional dividend was not a gift

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	10,239	-	-
Change	-	6.2%	8.27%	1.58%	-20.52%	-23.55%	-	-
Enterprise Value (EV) ¹	17,854	14,114	18,054	11,545	7,774	6,740	6,280	4,900
Change	-	-20.95%	27.91%	-36.05%	-32.66%	-13.31%	-6.82%	-21.98%
P/E	2.39x	4.5x	141x	10.1x	40x	34.5x	29.3x	25.9x
PBR	0.74x	-	0.69x	0.66x	0.56x	0.51x	0.51x	0.51x
PEG	-	-0.1x	-1.5x	0x	-0.5x	-2.9x	1.7x	1.9x
Capitalization / Revenue	0.73x	0.74x	1.21x	5.38x	4.58x	3.41x	3.44x	3.32x
EV / Revenue	0.9x	0.68x	1.32x	3.69x	2.66x	2.25x	2.11x	1.59x
EV / EBITDA	8.36x	6.44x	13.1x	241x	21.6x	18.9x	15.5x	10.8x
EV / EBIT	19x	11.5x	23.5x	1,079x	44.7x	33x	21.6x	14.1x
EV / FCF	12.6x	-	18.6x	110x	26.1x	22.8x	9.92x	9.5x
FCF Yield	7.94%	-	5.39%	0.91%	3.83%	4.38%	10.1%	10.5%
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%	2.4%	2.4%	2.47%
EPS ²	2.06	1.16	0.04	0.59	0.12	0.1056	0.1243	0.1408
Distribution rate	2.91%	5.17%	175%	13.6%	66.7%	82.8%	70.4%	63.9%
Net sales ¹	19,771	20,677	13,679	3,130	2,926	3,002	2,978	3,086
EBITDA ¹	2,135	2,192	1,382	48	360	357	405.3	453.6
EBIT ¹	939	1,231	768	10.7	174	204.1	291.4	346.6
Net income ¹	6,062	3,400	268	1,822	348	346.1	371.1	394.3
Net Debt ¹	3,428	-1,207	1,465	-5,306	-5,619	-3,499	-3,958	-5,338
Reference price ²	4.920	5.220	5.655	5.940	4.794	3.644	3.644	3.644
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

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.($)
WARNER MUSIC GROUP CORP.	19.54x	2.52x	10.67x	2.76%	14.62B
TKO GROUP HOLDINGS, INC.	40.68x	3.08x	7.81x	1.65%	13.84B
BOLLORÉ SE	34.85x	2.28x	19.18x	2.38%	11.88B
SEGA SAMMY HOLDINGS INC.	18.28x	1.26x	10.25x	1.7%	4.32B
TOEI ANIMATION CO.,LTD.	27.07x	5.16x	16.24x	1.54%	4.07B
IMAX CORPORATION	36.29x	6.29x	14.83x	-.--%	2.84B
PRIME FOCUS LIMITED	47.85x	-	-	-	2.71B
TOEI COMPANY, LTD.	22.65x	1.28x	6.24x	0.33%	2.45B
Average	30.90x	3.12x	12.17x	1.48%	7.09B
Weighted average by Cap.	30.68x	2.85x	12.21x	1.96%