Valuation Carrefour Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 16:43:49 2026-09-24 EDT			5-day change	1st Jan Change
16.16 ^EUR	+0.09%		-2.00%	+15.43%

09-17	Nike appoints Alexandre Arnault to its board as it looks to reboot growth
08-26	Carrefour CEO: consumer demand holding up in France despite difficult environment	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,343	12,040	11,582	9,105	10,050	11,420	-	-
Change	-	-2.46%	-3.81%	-21.39%	10.38%	13.64%	-	-
Enterprise Value (EV) ¹	19,538	20,911	19,681	18,428	19,463	19,842	19,316	18,660
Change	-	7.03%	-5.88%	-6.37%	5.62%	1.95%	-2.65%	-3.39%
P/E	11.8x	8.69x	7.13x	13.6x	30.5x	11.4x	9.59x	9.19x
PBR	1.22x	1.04x	0.99x	0.82x	0.92x	1.02x	0.97x	0.93x
PEG	-	0.3x	0.2x	-0.2x	-0.6x	0x	0.5x	2.11x
Capitalization / Revenue	0.17x	0.15x	0.14x	0.11x	0.12x	0.14x	0.14x	0.13x
EV / Revenue	0.27x	0.26x	0.24x	0.22x	0.24x	0.24x	0.23x	0.22x
EV / EBITDA	4.29x	4.53x	4.32x	3.97x	4.32x	4.38x	4.08x	3.76x
EV / EBIT	8.6x	8.8x	8.69x	8.33x	9.02x	8.55x	7.79x	7.15x
EV / FCF	9.73x	8.95x	12.1x	12.6x	8.03x	11.2x	16.6x	16.9x
FCF Yield	10.3%	11.2%	8.24%	7.91%	12.5%	8.96%	6.03%	5.92%
Dividend per Share ²	0.52	0.56	0.87	0.92	0.97	1.05	1.071	1.108
Rate of return	3.23%	3.58%	5.25%	6.7%	6.82%	6.5%	6.64%	6.86%
EPS ²	1.362	1.8	2.324	1.013	0.4671	1.414	1.683	1.757
Distribution rate	38.2%	31.1%	37.4%	90.9%	208%	74.2%	63.6%	63%
Net sales ¹	72,958	81,385	83,270	85,445	82,102	82,020	83,545	85,689
EBITDA ¹	4,550	4,613	4,559	4,637	4,506	4,526	4,732	4,968
EBIT ¹	2,272	2,377	2,264	2,213	2,158	2,322	2,480	2,612
Net income ¹	1,072	1,348	1,659	723	319	1,022	1,187	1,218
Net Debt ¹	7,195	8,871	8,099	9,323	9,413	8,421	7,896	7,240
Reference price ²	16.10	15.64	16.56	13.73	14.23	16.14	16.14	16.14
Nbr of stocks (in thousands)	766,438	769,845	699,183	663,135	706,234	707,563	-	-
Announcement Date	2/16/22	2/14/23	2/20/24	2/19/25	2/17/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	20.42x	0.88x	5.91x	6.19%	37.34B
SEVEN & I HOLDINGS CO., LTD.	16.59x	0.59x	6.72x	2.93%	27.07B
AVENUE SUPERMARTS LIMITED	70.51x	3.11x	40.8x	-.--%	26.11B
COLES GROUP LIMITED	26.15x	0.83x	8.72x	3.68%	21.58B
CASEY'S GENERAL STORES, INC.	28.01x	1.15x	14.71x	0.44%	22.08B
CARREFOUR	11.43x	0.24x	4.39x	6.49%	13.03B
JERÓNIMO MARTINS, SGPS, S.A.	16.67x	0.39x	5.69x	3.68%	12.87B
SHOPRITE HOLDINGS LTD	21.31x	0.82x	8.94x	2.67%	10.61B
KESKO OYJ	19.47x	0.94x	9.3x	4.17%	10.16B
Average	25.62x	0.99x	11.69x	3.36%	20.09B
Weighted average by Cap.	27.77x	1.10x	12.72x	3.33%