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 2,620 - -
Change - 29.82% 0.23% - -
Enterprise Value (EV) 1 2,520 4,862 4,614 4,439 4,158
Change - 92.97% -5.11% -3.8% -6.32%
P/E -16.1x -77.2x 16.3x 10.5x 8.22x
PBR 0.5x 0.86x 0.83x 0.78x 0.72x
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 0.62x 0.58x 0.53x
EV / EBITDA 3.93x 6.88x 4.88x 4.14x 3.57x
EV / EBIT 7.87x 10.4x 8.18x 6.76x 5.65x
EV / FCF 22.8x 13.7x 19.7x 13x 8.18x
FCF Yield 4.38% 7.32% 5.07% 7.68% 12.2%
Dividend per Share 2 0.0168 0.019 0.0313 0.0455 0.0684
Rate of return 0.83% 0.71% 1.17% 1.7% 2.56%
EPS 2 -0.1263 -0.0345 0.1636 0.2536 0.325
Distribution rate -13.3% -55% 19.2% 17.9% 21%
Net sales 1 5,432 5,410 7,448 7,623 7,850
EBITDA 1 640.5 707.1 945.5 1,072 1,164
EBIT 1 320.1 468 564 656.5 736.5
Net income 1 -123.8 -37.13 110.9 242.3 338.7
Net Debt 1 506.2 2,248 1,994 1,819 1,538
Reference price 2 2.030 2.666 2.672 2.672 2.672
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
18.47x2.16x9.6x1.44% 181B
46.4x6.58x28.29x-.--% 25.53B
18.79x1.86x18.39x1.71% 5.7B
43.26x - - 2.07% 4.09B
13.45x0.91x6.09x6.85% 3.68B
13.81x1.7x16.95x4.93% 3.66B
-6.67x1.96x7.69x-.--% 3.58B
16.36x0.62x4.88x1.17% 3.54B
8.05x0.73x3.3x5.79% 2.46B
Average 19.10x 2.06x 11.90x 2.66% 25.93B
Weighted average by Cap. 21.29x 2.58x 11.79x 1.46%

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