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 2,554 - -
Change - 29.82% -2.3% - -
Enterprise Value (EV) 1 2,520 4,862 4,549 4,387 4,126
Change - 92.97% -6.44% -3.57% -5.95%
P/E -16.1x -77.2x 15.9x 10.3x 8.11x
PBR 0.5x 0.86x 0.8x 0.76x 0.71x
PEG - 1.1x -0x 0.2x 0.3x
Capitalization / Revenue 0.37x 0.48x 0.34x 0.33x 0.33x
EV / Revenue 0.46x 0.9x 0.61x 0.58x 0.53x
EV / EBITDA 3.93x 6.88x 4.81x 4.11x 3.57x
EV / EBIT 7.87x 10.4x 8.06x 6.72x 5.66x
EV / FCF 22.8x 13.7x 19.5x 12.9x 8.12x
FCF Yield 4.38% 7.32% 5.14% 7.77% 12.3%
Dividend per Share 2 0.0168 0.019 0.0359 0.0507 0.0735
Rate of return 0.83% 0.71% 1.38% 1.95% 2.83%
EPS 2 -0.1263 -0.0345 0.1637 0.251 0.32
Distribution rate -13.3% -55% 21.9% 20.2% 23%
Net sales 1 5,432 5,410 7,452 7,626 7,854
EBITDA 1 640.5 707.1 945.9 1,068 1,156
EBIT 1 320.1 468 564.2 652.5 729.2
Net income 1 -123.8 -37.13 110.9 238.8 331.3
Net Debt 1 506.2 2,248 1,995 1,833 1,572
Reference price 2 2.030 2.666 2.596 2.596 2.596
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.($)
15.86x0.61x4.81x1.38% 3.42B
18.02x2.13x9.49x1.47% 177B
42.65x6.12x26.3x-.--% 23.47B
17.98x1.88x19.51x1.71% 5.73B
45.63x - - 1.96% 4.35B
12.91x1.79x17.38x4.95% 3.67B
-6.05x2.15x7.67x-.--% 3.37B
11.88x0.86x5.62x7.18% 3.45B
7.63x0.72x3.25x6.45% 2.14B
Average 18.50x 2.03x 11.75x 2.79% 25.21B
Weighted average by Cap. 20.44x 2.48x 11.43x 1.5%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!