Valuation Bolloré SE London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-08-05 EDT			5-day change	1st Jan Change
3.794 ^EUR	-0.16%		-6.60%	-20.39%

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

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	10,638	-	-
Change	-	6.2%	8.27%	1.58%	-20.52%	-20.58%	-	-
Enterprise Value (EV) ¹	17,854	14,114	18,054	11,545	7,774	5,704	5,796	5,256
Change	-	-20.95%	27.91%	-36.05%	-32.66%	-26.63%	1.62%	-9.33%
P/E	2.39x	4.5x	141x	10.1x	40x	33.5x	29.3x	27.5x
PBR	0.74x	-	0.69x	0.66x	0.56x	0.53x	0.53x	0.53x
PEG	-	-0.1x	-1.5x	0x	-0.5x	-5.66x	2x	4.37x
Capitalization / Revenue	0.73x	0.74x	1.21x	5.38x	4.58x	3.6x	3.54x	3.45x
EV / Revenue	0.9x	0.68x	1.32x	3.69x	2.66x	1.93x	1.93x	1.7x
EV / EBITDA	8.36x	6.44x	13.1x	241x	21.6x	16.2x	14.3x	11.6x
EV / EBIT	19x	11.5x	23.5x	1,079x	44.7x	23.7x	18.1x	17.5x
EV / FCF	12.6x	-	18.6x	110x	26.1x	19.3x	9.15x	10.2x
FCF Yield	7.94%	-	5.39%	0.91%	3.83%	5.18%	10.9%	9.81%
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%	2.31%	2.31%	2.38%
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	3.786	3.786	3.786
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.($)
TKO GROUP HOLDINGS, INC.	39.62x	3.02x	7.67x	1.69%	13.49B
WARNER MUSIC GROUP CORP.	18.58x	2.39x	10.27x	3.01%	13.46B
TOEI ANIMATION CO.,LTD.	25.17x	4.54x	14.04x	1.63%	3.63B
SEGA SAMMY HOLDINGS INC.	15.41x	0.99x	8.33x	2.05%	3.48B
IMAX CORPORATION	40.1x	6.45x	14.72x	-.--%	2.81B
TOEI COMPANY, LTD.	22.07x	1.23x	6.12x	0.34%	2.34B
HAVAS N.V.	8.76x	0.67x	3.95x	4.63%	2.1B
Average	24.24x	2.76x	9.30x	1.91%	5.9B
Weighted average by Cap.	26.92x	2.79x	9.34x	2.1%