|
Real-time Estimate
Tradegate
09:50:17 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 1.881 EUR | -0.11% |
|
-3.50% | -30.33% |
| 08-10 | Alert on Elior Group, IBM collaborating repeats earlier story | RE |
| 07-21 | Global caterers ride first-time outsourcing wave as food prices rise | RE |
Company Valuation: Elior Group
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,191 | 325.9 | 490.6 | 921.4 | 669.9 | 485.8 | - | - |
| Change | - | -72.63% | 50.55% | 87.8% | -27.29% | -27.49% | - | - |
| Enterprise Value (EV) 1 | 2,038 | 1,532 | 1,872 | 2,191 | 1,786 | 1,614 | 1,570 | 1,498 |
| Change | - | -24.83% | 22.18% | 17.09% | -18.5% | -9.62% | -2.76% | -4.55% |
| P/E | -11.9x | -0.76x | -4.31x | -22.7x | 7.78x | 23.3x | 7.64x | 6.24x |
| PBR | 1.12x | 0.42x | 0.58x | 1.2x | 0.8x | 0.55x | 0.53x | 0.51x |
| PEG | - | -0x | 0.1x | 0.4x | -0x | -0.3x | 0x | 0.3x |
| Capitalization / Revenue | 0.32x | 0.07x | 0.09x | 0.15x | 0.11x | 0.08x | 0.08x | 0.07x |
| EV / Revenue | 0.55x | 0.34x | 0.36x | 0.36x | 0.29x | 0.26x | 0.25x | 0.23x |
| EV / EBITDA | 20.4x | 14.2x | 9.09x | 6.58x | 5.22x | 4.84x | 4.1x | 3.67x |
| EV / EBIT | -23.4x | -31.9x | 35.3x | 13.1x | 8.89x | 10.3x | 7.85x | 6.75x |
| EV / FCF | -102x | -15.2x | -31.2x | 11.2x | 8.75x | 79.5x | 11x | 9.32x |
| FCF Yield | -0.98% | -6.59% | -3.21% | 8.9% | 11.4% | 1.26% | 9.07% | 10.7% |
| Dividend per Share 2 | - | - | - | - | 0.04 | 0.0359 | 0.076 | 0.0911 |
| Rate of return | - | - | - | - | 1.51% | 1.87% | 3.96% | 4.75% |
| EPS 2 | -0.58 | -2.48 | -0.45 | -0.16 | 0.34 | 0.0822 | 0.251 | 0.3074 |
| Distribution rate | - | - | - | - | 11.8% | 43.7% | 30.3% | 29.6% |
| Net sales 1 | 3,690 | 4,451 | 5,223 | 6,053 | 6,150 | 6,182 | 6,377 | 6,575 |
| EBITDA 1 | 100 | 108 | 206 | 333 | 342 | 333.6 | 382.8 | 408.3 |
| EBIT 1 | -87 | -48 | 53 | 167 | 201 | 157.4 | 199.9 | 221.8 |
| Net income 1 | -100 | -427 | -93 | -41 | 88 | 19.5 | 61.35 | 77.32 |
| Net Debt 1 | 847 | 1,206 | 1,381 | 1,270 | 1,116 | 1,128 | 1,084 | 1,012 |
| Reference price 2 | 6.910 | 1.891 | 1.941 | 3.634 | 2.644 | 1.918 | 1.918 | 1.918 |
| Nbr of stocks (in thousands) | 172,348 | 172,343 | 252,772 | 253,550 | 253,368 | 253,269 | - | - |
| Announcement Date | 11/24/21 | 11/23/22 | 11/22/23 | 11/20/24 | 11/19/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 42.28x | 3.44x | 22.38x | 2.6% | 110B | |
| 23.52x | 1.19x | 11.72x | 2.37% | 52.88B | |
| 18.35x | 1.87x | 11.26x | 3.14% | 23.47B | |
| 29.11x | 1.32x | 11.07x | 0.8% | 10.44B | |
| 33.96x | 0.49x | 9.15x | 2.84% | 9.72B | |
| 12.34x | 1.49x | 7.32x | 2.45% | 9.23B | |
| 33.22x | 2.36x | 13.02x | 0.44% | 6.95B | |
| 10.74x | 0.86x | 5.32x | 8.4% | 6.75B | |
| 13.64x | 2.44x | 9.6x | 3.43% | 6.6B | |
| Average | 24.13x | 1.72x | 11.20x | 2.94% | 26.25B | |
| Weighted average by Cap. | 31.64x | 2.36x | 16.14x | 2.65% |
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
- ELIOR Stock
- 21E Stock
- Valuation Elior Group
Select your edition
All financial news and data tailored to specific country editions
