|
Market Closed -
Euronext Paris
11:55:00 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 20.61 EUR | +0.19% |
|
-4.32% | -12.74% |
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 | 3,809 | - | - |
| Change | - | -3.59% | -12.67% | 9.85% | -36.56% | -12.72% | - | - |
| Enterprise Value (EV) 1 | 6,742 | 6,449 | 5,458 | 6,034 | 3,570 | 5,473 | 5,389 | 5,250 |
| Change | - | -4.34% | -15.37% | 10.55% | -40.84% | 53.3% | -1.54% | -2.57% |
| P/E | 25.3x | 23.3x | 14.7x | 17.2x | 24.9x | 17.8x | 12.5x | 10.9x |
| PBR | 8.97x | 7.75x | 5.86x | 5.78x | 4.47x | 4.41x | 5.02x | 4.7x |
| PEG | - | 5.13x | 0.4x | -5.48x | -0.4x | 0.8x | 0.3x | 0.8x |
| Capitalization / Revenue | 3.3x | 2.91x | 2.39x | 2.24x | 1.19x | 1.09x | 1.04x | 1.01x |
| EV / Revenue | 2.99x | 2.62x | 2.08x | 1.97x | 0.97x | 1.56x | 1.48x | 1.39x |
| EV / EBITDA | 12.9x | 10.9x | 8.09x | 7.62x | 3.96x | 6.76x | 6.12x | 5.6x |
| EV / EBIT | 17.2x | 14.1x | 10.3x | 10.6x | 6.31x | 10.6x | 9.45x | 8.47x |
| EV / FCF | 12.8x | 21.4x | 10.8x | 14.1x | 6.29x | 13x | 9.85x | 8.67x |
| FCF Yield | 7.82% | 4.68% | 9.24% | 7.08% | 15.9% | 7.67% | 10.2% | 11.5% |
| Dividend per Share 2 | 1.24 | 1.37 | 1.78 | 2.05 | 2.1 | 2.061 | 2.145 | 2.231 |
| Rate of return | 3.18% | 3.65% | 5.42% | 5.51% | 8.89% | 10% | 10.4% | 10.8% |
| EPS 2 | 1.54 | 1.61 | 2.23 | 2.16 | 0.95 | 1.156 | 1.647 | 1.883 |
| Distribution rate | 80.5% | 85.1% | 79.8% | 94.9% | 221% | 178% | 130% | 118% |
| Net sales 1 | 2,256 | 2,461 | 2,621 | 3,065 | 3,678 | 3,504 | 3,652 | 3,789 |
| EBITDA 1 | 522 | 590 | 675 | 792 | 902 | 809.6 | 881.1 | 936.8 |
| EBIT 1 | 393 | 459 | 532 | 568 | 565.6 | 517.7 | 570.4 | 620 |
| Net income 1 | 294 | 308 | 425 | 399 | 175.9 | 126.3 | 265.1 | 303.7 |
| Net Debt 1 | -695.4 | -721.1 | -804 | -845.1 | -794.1 | 1,664 | 1,580 | 1,441 |
| Reference price 2 | 38.94 | 37.58 | 32.84 | 37.22 | 23.62 | 20.61 | 20.61 | 20.61 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.83x | 1.56x | 6.76x | 10% | 4.27B | |
| 24.88x | 6.41x | 15.01x | 1.57% | 26.93B | |
| 13.94x | 2.59x | 7.07x | 3.33% | 22.37B | |
| 13.02x | 2.17x | 7.61x | 5.71% | 17.64B | |
| 14.44x | 6.37x | 9.73x | 3.45% | 15.45B | |
| -82.99x | 1.35x | 9.25x | -.--% | 13.9B | |
| 13.01x | 2.09x | 8.06x | 9.2% | 11.33B | |
| -492.93x | 1.64x | 16.56x | -.--% | 10.38B | |
| 33.89x | 3.83x | 18.28x | 3.13% | 8.45B | |
| Average | -49.43x | 3.11x | 10.93x | 4.04% | 14.52B | |
| Weighted average by Cap. | -33.09x | 3.56x | 10.88x | 3.4% |
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
- Valuation FDJ United
Select your edition
All financial news and data tailored to specific country editions
