|
Real-time Estimate
Tradegate
03:12:07 2026-10-06 EDT
|
5-day change | 1st Jan Change | ||
| 20.86 EUR | +1.11% |
|
-1.72% | -12.06% |
| 10-01 | Gaming & Gambling: growth is getting expensive |  |
| 09-29 | Brazil: regulatory reversal puts growth investments on hold | |
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 | 3,857 | - | - |
| Change | - | -3.59% | -12.67% | 9.85% | -36.56% | -11.62% | - | - |
| Enterprise Value (EV) 1 | 6,742 | 6,449 | 5,458 | 6,034 | 3,570 | 5,535 | 5,386 | 5,231 |
| Change | - | -4.34% | -15.37% | 10.55% | -40.84% | 55.06% | -2.69% | -2.89% |
| P/E | 25.3x | 23.3x | 14.7x | 17.2x | 24.9x | 16.9x | 11.3x | 9.94x |
| PBR | 8.97x | 7.75x | 5.86x | 5.78x | 4.47x | 4.59x | 4.95x | 4.54x |
| PEG | - | 5.13x | 0.4x | -5.48x | -0.4x | 0.6x | 0.2x | 0.7x |
| Capitalization / Revenue | 3.3x | 2.91x | 2.39x | 2.24x | 1.19x | 1.07x | 1.03x | 0.99x |
| EV / Revenue | 2.99x | 2.62x | 2.08x | 1.97x | 0.97x | 1.53x | 1.44x | 1.34x |
| EV / EBITDA | 12.9x | 10.9x | 8.09x | 7.62x | 3.96x | 6.53x | 5.91x | 5.38x |
| EV / EBIT | 17.2x | 14.1x | 10.3x | 10.6x | 6.31x | 10.8x | 9.52x | 8.42x |
| EV / FCF | 12.8x | 21.4x | 10.8x | 14.1x | 6.29x | 11.1x | 9.56x | 8.39x |
| FCF Yield | 7.82% | 4.68% | 9.24% | 7.08% | 15.9% | 9% | 10.5% | 11.9% |
| 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% | 9.81% | 10.4% | 11% |
| 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 | 20.87 | 20.87 | 20.87 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.09x | 5.95x | 13.95x | 1.69% | 24.77B | |
| 12.87x | 2.58x | 6.86x | 3.25% | 23.71B | |
| 12.55x | 2.07x | 7.23x | 5.9% | 17.1B | |
| 13.6x | 6.2x | 9.42x | 3.72% | 15.45B | |
| -73.77x | 1.31x | 8.92x | -.--% | 13.14B | |
| 12.68x | 2.14x | 7.91x | 8.76% | 11.89B | |
| 184.99x | 1.53x | 14.63x | -.--% | 9.73B | |
| 17.16x | 2.29x | 7.72x | 1.3% | 7.83B | |
| Average | 25.40x | 3.01x | 9.58x | 3.08% | 15.45B | |
| Weighted average by Cap. | 19.56x | 3.36x | 9.64x | 3.17% |
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
- FDJ Stock
- Valuation FDJ United
Select your edition
All financial news and data tailored to specific country editions
