|
Market Closed -
Boerse Muenchen
16:43:42 2026-09-17 EDT
|
5-day change | 1st Jan Change | ||
| 1.250 EUR | 0.00% |
|
0.00% | +12.11% |
| 09-09 | Suno releases new AI music models in partnership with Warner Music, BMG | RE |
| 07-29 | Deezer S.A., H1 2026 Earnings Call, Jul 29, 2026 |
Company Valuation: Deezer
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 329.8 | 248.5 | 157.1 | 135.8 | 153.2 | - | - |
| Change | - | -24.66% | -36.8% | -13.56% | 12.87% | - | - |
| Enterprise Value (EV) 1 | 244.5 | 205.9 | 109.8 | 78.37 | 83.86 | 69.77 | 42.31 |
| Change | - | -15.8% | -46.69% | -28.6% | 7.01% | -16.81% | -39.35% |
| P/E | -1.88x | -4.52x | -6.36x | 22.8x | 25.4x | 15.1x | 9.56x |
| PBR | -1.71x | -1.14x | -0.67x | - | -0.71x | -0.75x | -0.84x |
| PEG | - | 0.1x | 0.1x | -0x | 24.9x | 0.2x | 0.2x |
| Capitalization / Revenue | 0.73x | 0.51x | 0.29x | 0.25x | 0.28x | 0.26x | 0.24x |
| EV / Revenue | 0.54x | 0.42x | 0.2x | 0.15x | 0.16x | 0.12x | 0.07x |
| EV / EBITDA | -4.39x | -7.15x | -27.4x | 8.08x | 6.43x | 3.79x | 1.62x |
| EV / EBIT | -1.47x | -3.2x | -3.99x | 8.43x | 10.7x | 5.59x | 2.13x |
| EV / FCF | -4.72x | -4.65x | 16.6x | 7.76x | 28x | 4.1x | 1.92x |
| FCF Yield | -21.2% | -21.5% | 6.01% | 12.9% | 3.58% | 24.4% | 52% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 2 | -1.55 | -0.47 | -0.21 | 0.05 | 0.0505 | 0.0852 | 0.1345 |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | 451.2 | 484.7 | 541.7 | 534 | 540.4 | 584.4 | 632.8 |
| EBITDA 1 | -55.7 | -28.8 | -4 | 9.7 | 13.04 | 18.39 | 26.1 |
| EBIT 1 | -166.7 | -64.41 | -27.48 | 9.3 | 7.823 | 12.49 | 19.83 |
| Net income 1 | -167.7 | -57.67 | -25.89 | 8.5 | 6.894 | 10.15 | 14.79 |
| Net Debt 1 | -85.3 | -42.6 | -47.3 | -57.4 | -69.38 | -83.47 | -110.9 |
| Reference price 2 | 2.919 | 2.125 | 1.335 | 1.140 | 1.285 | 1.285 | 1.285 |
| Nbr of stocks (in thousands) | 112,999 | 116,945 | 117,653 | 119,095 | 119,251 | - | - |
| Announcement Date | 2/28/23 | 2/28/24 | 3/18/25 | 3/18/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.32x | 6.31x | 18.95x | -.--% | 318B | |
| 21.91x | 2.54x | 12.95x | -.--% | 145B | |
| 38.88x | 4.56x | 29.8x | -.--% | 113B | |
| 31.53x | 6.18x | 17.35x | -.--% | 98.76B | |
| 2.74x | 72.22x | 2.01x | 0.15% | 98.24B | |
| 10.02x | 7.28x | 87.5x | 0.68% | 86.73B | |
| 76.13x | 4.5x | 21.46x | -.--% | 85.26B | |
| 7.76x | 2.98x | 61.67x | 0.77% | 33.82B | |
| 184.67x | 2.88x | 83.96x | -.--% | 30.38B | |
| Average | 43.88x | 12.16x | 37.30x | 0.18% | 112.09B | |
| Weighted average by Cap. | 30.68x | 11.69x | 26.99x | 0.1% |
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
- DEEZR Stock
- L0A Stock
- Valuation Deezer
Select your edition
All financial news and data tailored to specific country editions
