Valuation Carrefour Xetra

Stocks

Real-time Estimate Tradegate 03:09:44 2026-08-20 EDT			5-day change	1st Jan Change
15.68 ^EUR	-0.52%		+0.10%	+11.06%

08-17	RBC Upbeat on Carrefour's H2 Profitability Amid Improving French Market Position; Outperform Reaffirmed	MT
08-07	Europe's getting hotter, markets are taking note	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	11,158	-	-
Change	-	-2.46%	-3.81%	-21.39%	10.38%	11.03%	-	-
Enterprise Value (EV) ¹	19,538	20,911	19,681	18,428	19,463	19,580	19,054	18,399
Change	-	7.03%	-5.88%	-6.37%	5.62%	0.6%	-2.68%	-3.44%
P/E	11.8x	8.69x	7.13x	13.6x	30.5x	11.6x	9.37x	8.98x
PBR	1.22x	1.04x	0.99x	0.82x	0.92x	1x	0.95x	0.91x
PEG	-	0.3x	0.2x	-0.2x	-0.6x	0x	0.4x	2.06x
Capitalization / Revenue	0.17x	0.15x	0.14x	0.11x	0.12x	0.14x	0.13x	0.13x
EV / Revenue	0.27x	0.26x	0.24x	0.22x	0.24x	0.24x	0.23x	0.21x
EV / EBITDA	4.29x	4.53x	4.32x	3.97x	4.32x	4.33x	4.03x	3.7x
EV / EBIT	8.6x	8.8x	8.69x	8.33x	9.02x	8.45x	7.68x	7.03x
EV / FCF	9.73x	8.95x	12.1x	12.6x	8.03x	11x	16.4x	16.7x
FCF Yield	10.3%	11.2%	8.24%	7.91%	12.5%	9.08%	6.11%	6%
Dividend per Share ²	0.52	0.56	0.87	0.92	0.97	1.041	1.068	1.111
Rate of return	3.23%	3.58%	5.25%	6.7%	6.82%	6.6%	6.78%	7.04%
EPS ²	1.362	1.8	2.324	1.013	0.4671	1.365	1.684	1.757
Distribution rate	38.2%	31.1%	37.4%	90.9%	208%	76.3%	63.5%	63.2%
Net sales ¹	72,958	81,385	83,270	85,445	82,102	82,034	83,559	85,707
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	2,316	2,481	2,619
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	15.77	15.77	15.77
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	19.48x	0.86x	5.8x	6.47%	36.91B
CASEY'S GENERAL STORES, INC.	39.26x	1.6x	20.07x	0.31%	30.94B
SEVEN & I HOLDINGS CO., LTD.	16.84x	0.59x	6.79x	2.95%	27.18B
AVENUE SUPERMARTS LIMITED	72.67x	3.22x	42.13x	-.--%	27.06B
COLES GROUP LIMITED	28.65x	0.89x	9.62x	3.3%	22.18B
CARREFOUR	11.55x	0.24x	4.33x	6.6%	13.01B
JERÓNIMO MARTINS, SGPS, S.A.	15.95x	0.38x	5.51x	3.86%	12.59B
SM INVESTMENTS CORPORATION	7.51x	1.65x	5.58x	2.64%	11.16B
SHOPRITE HOLDINGS LTD	20.27x	0.77x	8.5x	2.82%	10.18B
Average	25.80x	1.13x	12.04x	3.22%	21.25B
Weighted average by Cap.	29.47x	1.25x	13.85x	3.11%