Valuation Eurazeo SE Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:56:43 2026-06-22 EDT			5-day change	1st Jan Change
42.78 ^EUR	+0.14%		+0.66%	-19.40%

06-19	Eurazeo Buys Majority Stake in Deployable Industrial Infrastructure Distributor Lauralu	MT
06-18	Eurazeo Acquires Lauralu

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	2,757	-	-
Change	-	-24.1%	20.43%	-3.23%	-33.04%	-20.76%	-	-
Enterprise Value (EV) ¹	8,839	8,875	6,193	6,539	4,621	3,648	3,461	3,042
Change	-	0.41%	-30.22%	5.6%	-29.34%	-21.04%	-5.15%	-12.1%
P/E	3.53x	7.07x	2.81x	-12.1x	-9.1x	15.5x	6.15x	5.4x
PBR	0.96x	0.68x	0.65x	0.7x	0.56x	0.46x	0.43x	0.41x
PEG	-	-0.1x	0x	0x	6.02x	-0x	0x	0.4x
Capitalization / Revenue	1.31x	0.96x	15.6x	13.6x	8.3x	6.08x	5.57x	5.22x
EV / Revenue	1.97x	1.91x	18x	17.1x	11x	8.05x	6.99x	5.76x
EV / EBITDA	12.1x	13.4x	59.2x	-20.8x	-15.6x	11.6x	4.68x	3.98x
EV / EBIT	19.9x	19.8x	69.7x	-19.7x	-14.8x	12.7x	6.02x	5.08x
EV / FCF	41.4x	-46.6x	-256x	129x	37.3x	8.03x	6.58x	6.24x
FCF Yield	2.42%	-2.15%	-0.39%	0.78%	2.68%	12.4%	15.2%	16%
Dividend per Share ²	1.75	2.2	2.42	2.65	2.92	3.16	3.472	3.829
Rate of return	2.28%	3.79%	3.37%	3.68%	5.48%	7.37%	8.09%	8.93%
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%	114%	49.8%	48.2%
Net sales ¹	4,493	4,640	343.7	383.3	419.2	453.1	495	528.1
EBITDA ¹	732	663.2	104.6	-315.1	-295.5	315	739	765
EBIT ¹	445	447.6	88.86	-331.3	-312.1	288.1	575.1	599.3
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	891.7	703.8	285
Reference price ²	76.80	58.10	71.85	71.95	53.30	42.90	42.90	42.90
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BLACKROCK, INC.	21.43x	5.72x	12.64x	2.16%	163B
UBS GROUP AG	15.32x	3.52x	-	2.37%	154B
BANK OF NEW YORK MELLON CORPORATION (THE)	16.44x	7.28x	-	1.54%	98.58B
BROOKFIELD ASSET MANAGEMENT LTD.	24.43x	11.93x	17.15x	4.24%	74.82B
STATE STREET CORPORATION	13.96x	5.22x	-	2.06%	46.58B
AMERIPRISE FINANCIAL, INC.	11.02x	1.58x	4.94x	1.42%	42.02B
NORTHERN TRUST CORPORATION	15.33x	5.23x	16.35x	1.89%	31.85B
3I GROUP PLC	4.11x	4.2x	4.18x	4.3%	29.42B
Average	15.26x	5.58x	11.05x	2.5%	80.08B
Weighted average by Cap.	17.22x	5.75x	12.30x	2.39%