|
Real-time
Euronext Paris
09:00:14 2026-10-22 EDT
|
5-day change | 1st Jan Change | ||
| 3.048 EUR | -6.73% |
|
-10.93% | -22.52% |
| 09-22 | French and Benelux stocks-Factors to watch on September 22 | RE |
| 09-21 | Clariane Obtains EUR700 Million Revolving Credit Facility | MT |
Company Valuation: Clariane SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,938 | 1,068 | 256.7 | 743.2 | 1,403 | 1,165 | - | - |
| Change | - | -63.65% | -75.97% | 189.51% | 88.82% | -16.98% | - | - |
| Enterprise Value (EV) 1 | 9,950 | 8,605 | 8,134 | 8,206 | 8,425 | 5,303 | 5,873 | 5,736 |
| Change | - | -13.52% | -5.48% | 0.89% | 2.67% | -37.06% | 10.74% | -2.33% |
| P/E | 38.1x | 77.8x | -2.43x | -8.7x | 984x | 46.7x | 9.36x | 7.8x |
| PBR | 0.84x | 0.3x | 0.07x | 0.13x | 0.39x | 0.34x | 0.34x | 0.34x |
| PEG | - | -0.9x | 0x | 0.1x | -10x | 0x | 0x | 0.4x |
| Capitalization / Revenue | 0.68x | 0.24x | 0.05x | 0.14x | 0.26x | 0.22x | 0.21x | 0.2x |
| EV / Revenue | 2.31x | 1.9x | 1.61x | 1.55x | 1.59x | 0.98x | 1.05x | 0.98x |
| EV / EBITDA | 9.85x | 8.58x | 7.96x | 7.67x | 7.88x | 4.78x | 4.98x | 4.6x |
| EV / EBIT | 29.1x | 24.7x | 24.8x | 27.3x | 28x | 15.5x | 14.4x | 12.5x |
| EV / FCF | 31.6x | 35.9x | 26.3x | 13.7x | 10.3x | 7.15x | 7.22x | 6.47x |
| FCF Yield | 3.17% | 2.78% | 3.8% | 7.31% | 9.68% | 14% | 13.9% | 15.5% |
| Dividend per Share 2 | 0.3 | 0.25 | - | - | - | - | 0.025 | 0.075 |
| Rate of return | 1.08% | 2.47% | - | - | - | - | 0.76% | 2.29% |
| EPS 2 | 0.73 | 0.13 | -0.99 | -0.24 | 0.004 | 0.07 | 0.3491 | 0.4188 |
| Distribution rate | 41.1% | 192% | - | - | - | - | 7.16% | 17.9% |
| Net sales 1 | 4,311 | 4,534 | 5,048 | 5,282 | 5,310 | 5,388 | 5,607 | 5,832 |
| EBITDA 1 | 1,010 | 1,003 | 1,021 | 1,070 | 1,069 | 1,109 | 1,179 | 1,246 |
| EBIT 1 | 341.9 | 348.3 | 328.1 | 300.2 | 300.7 | 343.2 | 408.1 | 458.5 |
| Net income 1 | 94.6 | 22.1 | -105.2 | -55.1 | 1.6 | 56.1 | 142.8 | 161.9 |
| Net Debt 1 | 7,012 | 7,537 | 7,877 | 7,463 | 7,022 | 4,138 | 4,708 | 4,571 |
| Reference price 2 | 27.840 | 10.120 | 2.404 | 2.088 | 3.934 | 3.268 | 3.268 | 3.268 |
| Nbr of stocks (in thousands) | 105,546 | 105,546 | 106,781 | 355,933 | 356,707 | 356,500 | - | - |
| Announcement Date | 2/23/22 | 2/21/23 | 2/28/24 | 2/24/25 | 2/26/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 46.69x | 0.98x | 4.78x | -.--% | 1.31B | |
| 13.6x | 0.41x | 8.58x | 2.85% | 120B | |
| 15.49x | 1.9x | 9.5x | 0.68% | 99.46B | |
| -289.6x | 20.1x | -339.84x | -.--% | 59.59B | |
| 13.63x | 1.52x | 9.16x | 2.56% | 28.82B | |
| 23.24x | 2.13x | 12.2x | 0.9% | 26.26B | |
| 23.49x | 2.62x | 13.29x | 1.38% | 26.37B | |
| 8.17x | 1.46x | 6.62x | -.--% | 21.67B | |
| 29.43x | 5.37x | 22.29x | 2.37% | 20.08B | |
| 20.22x | 1.81x | 9.1x | 3.51% | 18.97B | |
| Average | -9.56x | 3.83x | -24.43x | 1.42% | 42.2B | |
| Weighted average by Cap. | -26.67x | 4.22x | -39.27x | 1.55% |
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
- CLARI Stock
- Valuation Clariane SE
Select your edition
All financial news and data tailored to specific country editions
