|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 42.80 EUR | +2.10% |
|
-1.65% | -19.70% |
| 06-02 | Private Debt: Eurazeo closes EPD VII fund at 3.9 billion euros |  |
| 06-02 | Eurazeo successfully completes final closing of EPD VII fund | |
Company Valuation: Eurazeo SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,875 | 4,459 | 5,370 | 5,196 | 3,479 | 2,694 | - | - |
| Change | - | -24.1% | 20.43% | -3.23% | -33.04% | -22.57% | - | - |
| Enterprise Value (EV) 1 | 8,839 | 8,875 | 6,193 | 6,539 | 4,621 | 3,555 | 3,375 | 2,964 |
| Change | - | 0.41% | -30.22% | 5.6% | -29.34% | -23.06% | -5.05% | -12.19% |
| P/E Ratio | 3.53x | 7.07x | 2.81x | -12.1x | -9.1x | 15.2x | 6.01x | 5.28x |
| PBR | 0.96x | 0.68x | 0.65x | 0.7x | 0.56x | 0.44x | 0.42x | 0.4x |
| PEG | - | -0.1x | 0x | 0x | 6.02x | -0x | 0x | 0.4x |
| Capitalization / Revenue | 1.31x | 0.96x | 15.6x | 13.6x | 8.3x | 6x | 5.49x | 5.32x |
| EV / Revenue | 1.97x | 1.91x | 18x | 17.1x | 11x | 7.92x | 6.88x | 5.85x |
| EV / EBITDA | 12.1x | 13.4x | 59.2x | -20.8x | -16.3x | 11.3x | 4.57x | 3.87x |
| EV / EBIT | 19.9x | 19.8x | 69.7x | -19.7x | -14.8x | 10.5x | 5.03x | 5.08x |
| EV / FCF | 41.4x | -46.6x | -256x | 129x | 37.3x | 7.83x | 6.41x | 6.08x |
| FCF Yield | 2.42% | -2.15% | -0.39% | 0.78% | 2.68% | 12.8% | 15.6% | 16.5% |
| Dividend per Share 2 | 1.75 | 2.2 | 2.42 | 2.65 | 2.92 | 3.174 | 3.488 | 3.818 |
| Rate of return | 2.28% | 3.79% | 3.37% | 3.68% | 5.48% | 7.57% | 8.32% | 9.11% |
| EPS 2 | 21.75 | 8.22 | 25.56 | -5.95 | -5.86 | 2.765 | 6.97 | 7.945 |
| Distribution rate | 8.05% | 26.8% | 9.47% | -44.5% | -49.8% | 115% | 50% | 48.1% |
| Net sales 1 | 4,493 | 4,640 | 343.7 | 383.3 | 419.2 | 448.9 | 490.8 | 506.3 |
| EBITDA 1 | 732 | 663.2 | 104.6 | -315.1 | -284.1 | 315 | 739 | 765 |
| EBIT 1 | 445 | 447.6 | 88.86 | -331.3 | -312.1 | 339.4 | 671.6 | 583.5 |
| Net income 1 | 1,576 | 594.7 | 1,824 | -429.8 | -403.5 | 224.5 | 439 | 470 |
| Net Debt 1 | 2,964 | 4,416 | 822.9 | 1,343 | 1,141 | 861 | 681.5 | 270.1 |
| Reference price 2 | 76.80 | 58.10 | 71.85 | 71.95 | 53.30 | 41.92 | 41.92 | 41.92 |
| Nbr of stocks (in thousands) | 76,494 | 76,744 | 74,736 | 72,219 | 65,276 | 64,261 | - | - |
| Announcement Date | 3/25/22 | 4/6/23 | 3/7/24 | 3/28/25 | 3/30/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E Ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.16x | 7.92x | 11.29x | 7.57% | 3.1B | |
| 20.75x | 5.54x | 12.23x | 2.23% | 158B | |
| 14.29x | 3.29x | - | 2.58% | 143B | |
| 16.26x | 7.24x | - | 1.56% | 97.53B | |
| 24.19x | 11.81x | 16.98x | 4.28% | 74.09B | |
| 13.68x | 5.15x | - | 2.08% | 45.63B | |
| 10.65x | 1.5x | 4.69x | 1.48% | 40.49B | |
| 15.21x | 5.2x | 16.26x | 1.9% | 31.6B | |
| 4.15x | 4.27x | 4.25x | 4.26% | 30.22B | |
| Average | 14.93x | 5.77x | 10.95x | 3.1% | 69.23B | |
| Weighted average by Cap. | 16.69x | 5.68x | 12.02x | 2.5% |
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
- RF Stock
- Valuation Eurazeo SE
Select your edition
All financial news and data tailored to specific country editions
