Company Valuation: Canal+ SA

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 2,014 2,614 2,575 - -
Change - 29.82% -1.5% - -
Enterprise Value (EV) 1 2,520 4,862 4,619 4,503 4,272
Change - 92.97% -5.01% -2.5% -5.13%
P/E -16.1x -77.2x 13.6x 9.66x 8.5x
PBR 0.5x 0.86x 0.8x 0.74x 0.68x
PEG - 1.1x -0x 0.2x 0.6x
Capitalization / Revenue 0.37x 0.48x 0.34x 0.34x 0.33x
EV / Revenue 0.46x 0.9x 0.61x 0.59x 0.55x
EV / EBITDA 3.93x 6.88x 4.89x 4.34x 3.78x
EV / EBIT 7.87x 10.4x 7.83x 6.76x 5.8x
EV / FCF 22.8x 13.7x 28.9x 15.6x 9.21x
FCF Yield 4.38% 7.32% 3.47% 6.41% 10.9%
Dividend per Share 2 0.0168 0.019 0.03 0.0438 0.0598
Rate of return 0.83% 0.71% 1.14% 1.67% 2.28%
EPS 2 -0.1263 -0.0345 0.1924 0.2717 0.3088
Distribution rate -13.3% -55% 15.6% 16.1% 19.4%
Net sales 1 5,432 5,410 7,519 7,627 7,816
EBITDA 1 640.5 707.1 944.5 1,038 1,130
EBIT 1 320.1 468 590 666.6 736.8
Net income 1 -123.8 -37.13 174.3 299.3 366.5
Net Debt 1 506.2 2,248 2,044 1,928 1,697
Reference price 2 2.030 2.666 2.626 2.626 2.626
Nbr of stocks (in thousands) 991,959 980,551 980,551 - -
Announcement Date 3/14/25 3/11/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.65x0.61x4.89x1.14% 3.44B
16.95x2.07x9.44x1.51% 173B
73.52x6.82x30.75x-.--% 24.46B
18.95x2.11x20.82x1.57% 6.2B
11.73x0.97x6.09x6.12% 4.08B
42.58x - - 2.1% 4.01B
-5.82x2.11x7.79x-.--% 3.79B
14.84x1.69x18.08x5.04% 3.51B
7.57x0.74x3.3x6.09% 2.48B
Average 21.55x 2.14x 12.65x 2.62% 24.97B
Weighted average by Cap. 22.95x 2.53x 12.03x 1.52%

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