|
Real-time
Boerse Muenchen
10:13:29 2026-09-07 EDT
|
5-day change | 1st Jan Change | ||
| 22.34 EUR | +0.45% |
|
-0.89% | -5.36% |
| 08-28 | Lottery and sports betting specialist Allwyn sets its sights on the US |  |
| 08-15 | FDJ United, Q2 2026 Earnings Call, Jul 29, 2026 |
Company Valuation: FDJ United
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,437 | 7,170 | 6,262 | 6,879 | 4,364 | 4,119 | - | - |
| Change | - | -3.59% | -12.67% | 9.85% | -36.56% | -5.61% | - | - |
| Enterprise Value (EV) 1 | 6,742 | 6,449 | 5,458 | 6,034 | 3,570 | 5,798 | 5,649 | 5,493 |
| Change | - | -4.34% | -15.37% | 10.55% | -40.84% | 62.41% | -2.57% | -2.76% |
| P/E | 25.3x | 23.3x | 14.7x | 17.2x | 24.9x | 18.1x | 12.1x | 10.6x |
| PBR | 8.97x | 7.75x | 5.86x | 5.78x | 4.47x | 4.88x | 5.23x | 4.66x |
| PEG | - | 5.13x | 0.4x | -5.48x | -0.4x | 0.6x | 0.2x | 0.8x |
| Capitalization / Revenue | 3.3x | 2.91x | 2.39x | 2.24x | 1.19x | 1.14x | 1.1x | 1.06x |
| EV / Revenue | 2.99x | 2.62x | 2.08x | 1.97x | 0.97x | 1.61x | 1.51x | 1.41x |
| EV / EBITDA | 12.9x | 10.9x | 8.09x | 7.62x | 3.96x | 6.84x | 6.2x | 5.65x |
| EV / EBIT | 17.2x | 14.1x | 10.3x | 10.6x | 6.31x | 11.3x | 9.98x | 8.84x |
| EV / FCF | 12.8x | 21.4x | 10.8x | 14.1x | 6.29x | 11.6x | 10x | 8.81x |
| FCF Yield | 7.82% | 4.68% | 9.24% | 7.08% | 15.9% | 8.59% | 9.98% | 11.4% |
| Dividend per Share 2 | 1.24 | 1.37 | 1.78 | 2.05 | 2.1 | 2.047 | 2.174 | 2.296 |
| Rate of return | 3.18% | 3.65% | 5.42% | 5.51% | 8.89% | 9.19% | 9.75% | 10.3% |
| EPS 2 | 1.54 | 1.61 | 2.23 | 2.16 | 0.95 | 1.231 | 1.84 | 2.099 |
| Distribution rate | 80.5% | 85.1% | 79.8% | 94.9% | 221% | 166% | 118% | 109% |
| Net sales 1 | 2,256 | 2,461 | 2,621 | 3,065 | 3,678 | 3,610 | 3,744 | 3,894 |
| EBITDA 1 | 522 | 590 | 675 | 792 | 902 | 848.2 | 910.9 | 972.4 |
| EBIT 1 | 393 | 459 | 532 | 568 | 565.6 | 512.4 | 565.7 | 621 |
| Net income 1 | 294 | 308 | 425 | 399 | 175.9 | 244.2 | 317.3 | 364.8 |
| Net Debt 1 | -695.4 | -721.1 | -804 | -845.1 | -794.1 | 1,679 | 1,530 | 1,374 |
| Reference price 2 | 38.94 | 37.58 | 32.84 | 37.22 | 23.62 | 22.29 | 22.29 | 22.29 |
| Nbr of stocks (in thousands) | 190,992 | 190,801 | 190,679 | 184,819 | 184,759 | 184,799 | - | - |
| Announcement Date | 2/16/22 | 2/15/23 | 1/22/24 | 3/5/25 | 2/19/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.59x | 6.1x | 14.31x | 1.65% | 26.31B | |
| 14.08x | 2.36x | 8.22x | 5.24% | 18.91B | |
| -126.79x | 1.54x | 10.45x | -.--% | 17.37B | |
| 14.15x | 6.49x | 9.87x | 3.54% | 16.84B | |
| 15.31x | 2.45x | 9.09x | 7.19% | 14.58B | |
| 228.47x | 1.86x | 17.15x | -.--% | 11.92B | |
| 30.61x | 3.57x | 16.97x | 3.46% | 8B | |
| 16.39x | 2.43x | 8.92x | 2.22% | 7.11B | |
| Average | 26.98x | 3.35x | 11.87x | 2.91% | 15.13B | |
| Weighted average by Cap. | 18.43x | 3.68x | 11.69x | 2.9% |
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
- FDJU Stock
- 1WE Stock
- Valuation FDJ United
Select your edition
All financial news and data tailored to specific country editions
