|
Market Closed -
Deutsche Boerse AG
10:13:35 2026-10-15 EDT
|
5-day change | 1st Jan Change | ||
| 121.00 EUR | +1.55% |
|
+9.35% | -14.79% |
| 10-15 | Deutsche Bank Research Boosts Capgemini PT, Keeps Buy Rating | MT |
| 10-12 | FTSE 100 to rise despite Middle East tension | AN |
Company Valuation: Capgemini SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 37,064 | 27,009 | 32,266 | 26,890 | 23,974 | 20,726 | - | - |
| Change | - | -27.13% | 19.46% | -16.66% | -10.84% | -13.55% | - | - |
| Enterprise Value (EV) 1 | 40,288 | 29,575 | 34,313 | 28,997 | 29,280 | 25,758 | 24,873 | 24,065 |
| Change | - | -26.59% | 16.02% | -15.49% | 0.98% | -12.03% | -3.44% | -3.25% |
| P/E | 32.4x | 17.7x | 20.1x | 16.7x | 15.6x | 13.9x | 11.5x | 10.2x |
| PBR | 4.39x | 2.78x | 3.12x | 2.3x | 2.07x | 1.66x | 1.53x | 1.39x |
| PEG | - | 0.6x | 3.05x | 15.65x | -4.35x | -3.45x | 0.5x | 0.8x |
| Capitalization / Revenue | 2.04x | 1.23x | 1.43x | 1.22x | 1.07x | 0.85x | 0.82x | 0.78x |
| EV / Revenue | 2.22x | 1.34x | 1.52x | 1.31x | 1.3x | 1.06x | 0.98x | 0.91x |
| EV / EBITDA | 13.4x | 9.5x | 9.3x | 8.02x | 10.1x | 6.78x | 6.31x | 5.79x |
| EV / EBIT | 17.2x | 10.3x | 11.5x | 9.88x | 9.82x | 8.02x | 7.5x | 6.95x |
| EV / FCF | 21.5x | 16x | 17.5x | 13.1x | 15x | 12.9x | 11.6x | 10.3x |
| FCF Yield | 4.65% | 6.26% | 5.72% | 7.64% | 6.66% | 7.75% | 8.62% | 9.69% |
| Dividend per Share 2 | 2.4 | 3.25 | 3.4 | 3.4 | 3.4 | 3.478 | 3.754 | 4.045 |
| Rate of return | 1.11% | 2.08% | 1.8% | 2.15% | 2.39% | 2.85% | 3.07% | 3.31% |
| EPS 2 | 6.66 | 8.79 | 9.37 | 9.47 | 9.13 | 8.762 | 10.61 | 12.01 |
| Distribution rate | 36% | 37% | 36.3% | 35.9% | 37.2% | 39.7% | 35.4% | 33.7% |
| Net sales 1 | 18,160 | 21,995 | 22,522 | 22,096 | 22,465 | 24,297 | 25,332 | 26,446 |
| EBITDA 1 | 3,012 | 3,112 | 3,691 | 3,617 | 2,897 | 3,800 | 3,940 | 4,159 |
| EBIT 1 | 2,340 | 2,867 | 2,991 | 2,934 | 2,983 | 3,211 | 3,316 | 3,465 |
| Net income 1 | 1,157 | 1,547 | 1,663 | 1,671 | 1,601 | 1,504 | 1,789 | 2,023 |
| Net Debt 1 | 3,224 | 2,566 | 2,047 | 2,107 | 5,306 | 5,033 | 4,148 | 3,339 |
| Reference price 2 | 215.50 | 155.95 | 188.75 | 158.15 | 142.25 | 122.10 | 122.10 | 122.10 |
| Nbr of stocks (in thousands) | 171,991 | 173,192 | 170,944 | 170,027 | 168,532 | 169,742 | - | - |
| Announcement Date | 2/14/22 | 2/21/23 | 2/14/24 | 2/18/25 | 2/13/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.43x | 3.67x | 12.81x | 2.97% | 215B | |
| 22.58x | 4.75x | 11.66x | 0.73% | 194B | |
| 15.97x | 1.74x | 9.13x | 3% | 128B | |
| -131.83x | 18.31x | 100.67x | -.--% | 118B | |
| -559.51x | 39.76x | 163.36x | -.--% | 115B | |
| 15.03x | 2.7x | 10.41x | 5.36% | 87.63B | |
| 21.53x | 5.62x | 13.79x | 2.63% | 63.48B | |
| 23.9x | 1.98x | 12.56x | 1.3% | 46.63B | |
| 14.23x | 2.07x | 8.78x | 5.47% | 46.31B | |
| Average | -61.74x | 8.95x | 38.13x | 2.39% | 112.74B | |
| Weighted average by Cap. | -63.55x | 9.33x | 39.14x | 2.08% |
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
- Stock Market
- Stocks
- CAP Stock
- CGM Stock
- Valuation Capgemini SE
Select your edition
All financial news and data tailored to specific country editions
