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 2,700 - -
Change - 29.82% 3.3% - -
Enterprise Value (EV) 1 2,520 4,862 4,693 4,518 4,238
Change - 92.97% -3.48% -3.73% -6.2%
P/E -16.1x -77.2x 16.8x 10.9x 8.48x
PBR 0.5x 0.86x 0.85x 0.8x 0.74x
PEG - 1.1x -0x 0.2x 0.3x
Capitalization / Revenue 0.37x 0.48x 0.36x 0.35x 0.34x
EV / Revenue 0.46x 0.9x 0.63x 0.59x 0.54x
EV / EBITDA 3.93x 6.88x 4.97x 4.21x 3.64x
EV / EBIT 7.87x 10.4x 8.32x 6.88x 5.76x
EV / FCF 22.8x 13.7x 20.1x 13.3x 8.34x
FCF Yield 4.38% 7.32% 4.98% 7.54% 12%
Dividend per Share 2 0.0168 0.019 0.0299 0.0423 0.0612
Rate of return 0.83% 0.71% 1.08% 1.54% 2.22%
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 2.754 2.754 2.754
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.($)
19.04x2.2x9.89x1.41% 185B
47.3x6.69x28.77x-.--% 26.03B
18.91x1.87x18.52x1.7% 5.7B
41.47x - - 2.16% 3.94B
14.18x1.72x17.2x4.8% 3.74B
12.7x0.9x5.9x6.84% 3.68B
-6.57x2.17x7.87x-.--% 3.64B
16.69x0.63x4.94x1.09% 3.64B
7.91x0.73x3.28x5.9% 2.44B
Average 19.07x 2.11x 12.05x 2.66% 26.38B
Weighted average by Cap. 21.79x 2.62x 12.08x 1.43%

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