Valuation Eurazeo SE Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:55:19 2026-07-31 EDT			5-day change	1st Jan Change
47.44 ^EUR	+2.20%		-.--%	-10.49%

07-23	Eurazeo SE, H1 2026 Earnings Call, Jul 23, 2026
07-23	Eurazeo: Good quarter across the board for Eurazeo

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	3,044	-	-
Change	-	-24.1%	20.43%	-3.23%	-33.04%	-12.52%	-	-
Enterprise Value (EV) ¹	8,839	8,875	6,193	6,539	4,621	4,015	3,929	3,564
Change	-	0.41%	-30.22%	5.6%	-29.34%	-13.1%	-2.14%	-9.31%
P/E	3.53x	7.07x	2.81x	-12.1x	-9.1x	28.9x	6.6x	5.6x
PBR	0.96x	0.68x	0.65x	0.7x	0.56x	0.51x	0.48x	0.46x
PEG	-	-0.1x	0x	0x	6.02x	-0x	0x	0.3x
Capitalization / Revenue	1.31x	0.96x	15.6x	13.6x	8.3x	6.72x	6.15x	5.76x
EV / Revenue	1.97x	1.91x	18x	17.1x	11x	8.86x	7.94x	6.75x
EV / EBITDA	12.1x	13.4x	59.2x	-20.8x	-15.6x	26.4x	5.06x	4.23x
EV / EBIT	19.9x	19.8x	69.7x	-19.7x	-14.8x	17.2x	6.61x	5.7x
EV / FCF	41.4x	-46.6x	-256x	129x	37.3x	13.1x	8.59x	6.83x
FCF Yield	2.42%	-2.15%	-0.39%	0.78%	2.68%	7.64%	11.6%	14.6%
Dividend per Share ²	1.75	2.2	2.42	2.65	2.92	3.16	3.46	3.817
Rate of return	2.28%	3.79%	3.37%	3.68%	5.48%	6.67%	7.3%	8.05%
EPS ²	21.75	8.22	25.56	-5.95	-5.86	1.64	7.18	8.46
Distribution rate	8.05%	26.8%	9.47%	-44.5%	-49.8%	193%	48.2%	45.1%
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	152	777	842
EBIT ¹	445	447.6	88.86	-331.3	-312.1	233.7	594.1	625
Net income ¹	1,576	594.7	1,824	-429.8	-403.5	152.5	462.5	511.5
Net Debt ¹	2,964	4,416	822.9	1,343	1,141	971.7	885.8	520
Reference price ²	76.80	58.10	71.85	71.95	53.30	47.40	47.40	47.40
Nbr of stocks (in thousands)	76,494	76,744	74,736	72,219	65,276	64,211	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BLACKROCK, INC.	20.2x	5.66x	12.14x	2.1%	169B
UBS GROUP AG	15.14x	3.64x	-	2.37%	161B
BANK OF NEW YORK MELLON CORPORATION (THE)	16.99x	7.52x	-	1.48%	106B
BROOKFIELD ASSET MANAGEMENT LTD.	26.19x	12.24x	21.03x	4.12%	77.18B
STATE STREET CORPORATION	13.81x	5.29x	-	1.9%	50.59B
AMERIPRISE FINANCIAL, INC.	12.11x	1.83x	5.63x	1.22%	48.25B
3I GROUP PLC	5.64x	5.55x	4.84x	3.3%	38.63B
NORTHERN TRUST CORPORATION	14.33x	5.31x	16.55x	1.84%	33.32B
Average	15.55x	5.88x	12.04x	2.29%	85.51B
Weighted average by Cap.	17.04x	5.90x	12.79x	2.27%