Valuation Carrefour

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-29 EDT			After hours 14:09:20
16.26 ^EUR	-1.36%		16.25	-0.10%

09:06am	Carrefour eyes Codifrance and its 3,000 convenience stores for €155m
09-17	Nike appoints Alexandre Arnault to its board as it looks to reboot growth

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	11,668	-	-
Change	-	-2.46%	-3.81%	-21.39%	10.38%	16.1%	-	-
Enterprise Value (EV) ¹	19,538	20,911	19,681	18,428	19,463	20,089	19,564	18,908
Change	-	7.03%	-5.88%	-6.37%	5.62%	3.22%	-2.62%	-3.35%
P/E	11.8x	8.69x	7.13x	13.6x	30.5x	11.7x	9.8x	9.39x
PBR	1.22x	1.04x	0.99x	0.82x	0.92x	1.04x	0.99x	0.95x
PEG	-	0.3x	0.2x	-0.2x	-0.6x	0x	0.5x	2.15x
Capitalization / Revenue	0.17x	0.15x	0.14x	0.11x	0.12x	0.14x	0.14x	0.14x
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	4.44x	4.13x	3.81x
EV / EBIT	8.6x	8.8x	8.69x	8.33x	9.02x	8.65x	7.89x	7.24x
EV / FCF	9.73x	8.95x	12.1x	12.6x	8.03x	11.3x	16.8x	17.1x
FCF Yield	10.3%	11.2%	8.24%	7.91%	12.5%	8.85%	5.95%	5.84%
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%	6.37%	6.5%	6.72%
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	16.49	16.49	16.49
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.($)
CARREFOUR	11.66x	0.24x	4.44x	6.37%	13.27B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	20.65x	0.89x	5.94x	6.13%	36.82B
SEVEN & I HOLDINGS CO., LTD.	16.42x	0.59x	6.68x	2.96%	26.96B
AVENUE SUPERMARTS LIMITED	69.93x	3.09x	40.46x	-.--%	25.84B
CASEY'S GENERAL STORES, INC.	28.43x	1.16x	14.91x	0.43%	22.41B
COLES GROUP LIMITED	26.71x	0.84x	8.87x	3.6%	21.96B
JERÓNIMO MARTINS, SGPS, S.A.	16.81x	0.39x	5.72x	3.65%	12.95B
SHOPRITE HOLDINGS LTD	21.42x	0.82x	8.97x	2.66%	10.64B
KESKO OYJ	20.01x	0.96x	9.47x	4.06%	10.4B
SM INVESTMENTS CORPORATION	6.62x	1.5x	5.09x	3.28%	9.87B
Average	23.87x	1.05x	11.06x	3.31%	19.11B
Weighted average by Cap.	26.72x	1.12x	12.30x	3.29%