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 2,580 - -
Change - 29.82% -1.32% - -
Enterprise Value (EV) 1 2,520 4,862 4,573 4,397 4,117
Change - 92.97% -5.96% -3.83% -6.37%
P/E -16.1x -77.2x 16x 10.3x 8.07x
PBR 0.5x 0.86x 0.81x 0.76x 0.71x
PEG - 1.1x -0x 0.2x 0.3x
Capitalization / Revenue 0.37x 0.48x 0.35x 0.34x 0.33x
EV / Revenue 0.46x 0.9x 0.61x 0.58x 0.52x
EV / EBITDA 3.93x 6.88x 4.84x 4.1x 3.54x
EV / EBIT 7.87x 10.4x 8.11x 6.7x 5.59x
EV / FCF 22.8x 13.7x 19.5x 12.9x 8.1x
FCF Yield 4.38% 7.32% 5.12% 7.75% 12.3%
Dividend per Share 2 0.0168 0.019 0.0299 0.0423 0.0612
Rate of return 0.83% 0.71% 1.14% 1.61% 2.33%
EPS 2 -0.1263 -0.0345 0.1636 0.2534 0.3248
Distribution rate -13.3% -55% 18.3% 16.7% 18.8%
Net sales 1 5,432 5,410 7,446 7,621 7,848
EBITDA 1 640.5 707.1 945.3 1,072 1,164
EBIT 1 320.1 468 563.9 656.4 736.3
Net income 1 -123.8 -37.13 110.8 242.2 338.5
Net Debt 1 506.2 2,248 1,993 1,818 1,538
Reference price 2 2.030 2.666 2.622 2.622 2.622
Nbr of stocks (in thousands) 991,959 980,551 983,830 - -
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.($)
16.03x0.61x4.84x1.14% 3.5B
19.06x2.22x9.96x1.39% 187B
45.93x6.53x28.05x-.--% 25.28B
18.24x1.89x19.38x1.69% 5.7B
43.95x - - 2.04% 4.17B
13.26x1.71x16.86x4.84% 3.68B
-6.55x2.17x7.86x-.--% 3.63B
12.46x0.89x5.81x6.97% 3.6B
7.77x0.72x3.23x6% 2.35B
Average 18.90x 2.09x 12.00x 2.68% 26.51B
Weighted average by Cap. 21.59x 2.61x 12.01x 1.42%

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