Valuation Carrefour Xetra

Stocks

Market Closed - Xetra 11:35:45 2026-09-17 EDT			5-day change	1st Jan Change
16.81 ^EUR	+0.12%		+2.41%	+18.42%

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	11,894	-	-
Change	-	-2.46%	-3.81%	-21.39%	10.38%	18.35%	-	-
Enterprise Value (EV) ¹	19,538	20,911	19,681	18,428	19,463	20,316	19,790	19,134
Change	-	7.03%	-5.88%	-6.37%	5.62%	4.38%	-2.59%	-3.31%
P/E	11.8x	8.69x	7.13x	13.6x	30.5x	11.9x	9.99x	9.57x
PBR	1.22x	1.04x	0.99x	0.82x	0.92x	1.06x	1.01x	0.96x
PEG	-	0.3x	0.2x	-0.2x	-0.6x	0x	0.5x	2.2x
Capitalization / Revenue	0.17x	0.15x	0.14x	0.11x	0.12x	0.15x	0.14x	0.14x
EV / Revenue	0.27x	0.26x	0.24x	0.22x	0.24x	0.25x	0.24x	0.22x
EV / EBITDA	4.29x	4.53x	4.32x	3.97x	4.32x	4.49x	4.18x	3.85x
EV / EBIT	8.6x	8.8x	8.69x	8.33x	9.02x	8.76x	7.98x	7.31x
EV / FCF	9.73x	8.95x	12.1x	12.6x	8.03x	11.4x	17x	17.3x
FCF Yield	10.3%	11.2%	8.24%	7.91%	12.5%	8.75%	5.88%	5.77%
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%	6.19%	6.36%	6.61%
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%	73.6%	63.5%	63.2%
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	2,320	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	16.81	16.81	16.81
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.	20.13x	0.87x	5.89x	6.26%	37.5B
SEVEN & I HOLDINGS CO., LTD.	16.68x	0.59x	6.75x	2.92%	27.8B
AVENUE SUPERMARTS LIMITED	68.18x	3.02x	39.53x	-.--%	25.29B
COLES GROUP LIMITED	26.77x	0.84x	8.89x	3.6%	22.37B
CASEY'S GENERAL STORES, INC.	27.63x	1.14x	14.54x	0.44%	21.77B
CARREFOUR	11.89x	0.25x	4.49x	6.19%	13.73B
JERÓNIMO MARTINS, SGPS, S.A.	16.59x	0.39x	5.67x	3.7%	12.97B
SHOPRITE HOLDINGS LTD	20.64x	0.8x	8.71x	2.76%	10.36B
SM INVESTMENTS CORPORATION	6.79x	1.57x	5.27x	3.01%	10.13B
Average	23.92x	1.05x	11.08x	3.21%	20.21B
Weighted average by Cap.	26.41x	1.11x	12.11x	3.29%