|
Real-time Estimate
Tradegate
14:15:04 2026-10-01 EDT
|
5-day change | 1st Jan Change | ||
| 26.84 EUR | -4.57% |
|
-0.14% | +48.96% |
| 09-21 | Edenred unmoved by Morgan Stanley target hike |  |
| 09-15 | AlphaValue/Baader Europe Upgrades Edenred to Add, Boosts PT | MT |
Company Valuation: Edenred SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,107 | 12,680 | 13,495 | 7,683 | 4,540 | 6,368 | - | - |
| Change | - | 25.45% | 6.43% | -43.07% | -40.91% | 40.28% | - | - |
| Enterprise Value (EV) 1 | 10,923 | 12,987 | 14,595 | 9,489 | 5,781 | 7,640 | 7,216 | 6,770 |
| Change | - | 18.89% | 12.38% | -34.99% | -39.08% | 32.17% | -5.55% | -6.19% |
| P/E | 34.1x | 34.8x | 53.6x | 15.8x | 8.92x | 15.1x | 12.9x | 11.4x |
| PBR | -11.6x | -17.6x | -19.9x | -8.39x | -4.83x | -7.08x | -8.11x | -10.6x |
| PEG | - | 1.5x | -1.7x | 0.2x | 1.63x | -1.1x | 0.8x | 0.9x |
| Capitalization / Revenue | 6.21x | 6.24x | 5.37x | 2.69x | 1.53x | 2.15x | 2.02x | 1.89x |
| EV / Revenue | 6.71x | 6.39x | 5.81x | 3.32x | 1.95x | 2.58x | 2.29x | 2.01x |
| EV / EBITDA | 16.3x | 15.5x | 13.3x | 7.5x | 4.25x | 6.09x | 5.35x | 4.65x |
| EV / EBIT | 20.3x | 18.9x | 16.2x | 9.12x | 5.28x | 7.85x | 6.81x | 5.9x |
| EV / FCF | 22.3x | 14.7x | 16.1x | 11.4x | 5.2x | 16x | 8.32x | 7x |
| FCF Yield | 4.49% | 6.78% | 6.2% | 8.77% | 19.2% | 6.26% | 12% | 14.3% |
| Dividend per Share 2 | 0.9 | 1 | 1.1 | 1.21 | 1.33 | 1.412 | 1.533 | 1.672 |
| Rate of return | 2.22% | 1.97% | 2.03% | 3.81% | 7.03% | 5.12% | 5.56% | 6.06% |
| EPS 2 | 1.19 | 1.46 | 1.01 | 2.01 | 2.12 | 1.833 | 2.145 | 2.419 |
| Distribution rate | 75.6% | 68.5% | 109% | 60.2% | 62.7% | 77% | 71.5% | 69.1% |
| Net sales 1 | 1,627 | 2,031 | 2,514 | 2,856 | 2,961 | 2,962 | 3,145 | 3,361 |
| EBITDA 1 | 670 | 836 | 1,094 | 1,265 | 1,360 | 1,254 | 1,350 | 1,457 |
| EBIT 1 | 538 | 687 | 901 | 1,040 | 1,094 | 972.8 | 1,059 | 1,147 |
| Net income 1 | 313 | 386 | 267 | 507 | 521 | 437.2 | 515.3 | 574.2 |
| Net Debt 1 | 816 | 307 | 1,100 | 1,806 | 1,241 | 1,272 | 847.7 | 401.4 |
| Reference price 2 | 40.57 | 50.88 | 54.14 | 31.75 | 18.91 | 27.59 | 27.59 | 27.59 |
| Nbr of stocks (in thousands) | 249,135 | 249,207 | 249,257 | 241,974 | 240,063 | 230,817 | - | - |
| Announcement Date | 2/22/22 | 2/21/23 | 2/27/24 | 2/18/25 | 2/24/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.68x | 14.62x | 20.78x | 0.75% | 660B | |
| 35.39x | 6.49x | 23.02x | 1.02% | 77.93B | |
| -103.58x | 23.48x | 56.46x | -.--% | 64.65B | |
| 21.76x | 4.32x | 9.51x | 0.78% | 62.29B | |
| 10.33x | 1.38x | 7.08x | 1.07% | 44.94B | |
| 44.67x | 1.65x | 9.22x | -.--% | 44.45B | |
| 18.69x | 3.23x | 7.69x | 1.69% | 30B | |
| 19.49x | 5.99x | 11.42x | -.--% | 25.52B | |
| 9.59x | 2.55x | 6.14x | -.--% | 24.03B | |
| Average | 9.44x | 7.08x | 16.81x | 0.59% | 114.82B | |
| Weighted average by Cap. | 19.42x | 11.98x | 20.46x | 0.7% |
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
- EDEN Stock
- QSV Stock
- Valuation Edenred SE
Select your edition
All financial news and data tailored to specific country editions
