|
Market Closed -
Euronext Paris
11:55:00 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 34.85 EUR | 0.00% |
|
+0.72% | +20.38% |
| 10-22 | Fnac Darty: Growth Accelerates, Takeover Bid in Sight |  |
| 10-22 | French and Benelux stocks-Factors to watch | RE |
Company Valuation: Fnac Darty
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,534 | 920.7 | 752.1 | 825.8 | 848.8 | 1,024 | - | - |
| Change | - | -39.99% | -18.32% | 9.8% | 2.79% | 20.58% | - | - |
| Enterprise Value (EV) 1 | 2,408 | 2,066 | 1,698 | 2,216 | 2,259 | 1,615 | 1,622 | 1,169 |
| Change | - | -14.2% | -17.82% | 30.49% | 1.96% | -28.5% | 0.39% | -27.89% |
| P/E | 10.7x | 10.5x | -10.1x | 24.4x | -6.02x | 18.2x | 12x | 9.66x |
| PBR | 0.99x | 0.69x | 0.56x | 0.57x | 0.64x | 0.64x | 0.61x | 0.61x |
| PEG | - | -0.3x | 0x | -0x | 0x | -0x | 0.2x | 0.4x |
| Capitalization / Revenue | 0.19x | 0.12x | 0.1x | 0.1x | 0.08x | 0.1x | 0.1x | 0.1x |
| EV / Revenue | 0.3x | 0.26x | 0.22x | 0.27x | 0.22x | 0.15x | 0.15x | 0.11x |
| EV / EBITDA | 3.88x | 3.56x | 3.19x | 3.92x | 3.39x | 2.24x | 2.19x | 1.81x |
| EV / EBIT | 8.89x | 8.95x | 9.93x | 11.7x | 11.1x | 7.21x | 6.65x | 4.42x |
| EV / FCF | 14.2x | 9.93x | 8.32x | 5.84x | 4.74x | 4.87x | 3.96x | 2.68x |
| FCF Yield | 7.06% | 10.1% | 12% | 17.1% | 21.1% | 20.5% | 25.3% | 37.4% |
| Dividend per Share 2 | 2 | 1.4 | 0.45 | 1 | 1 | 1.107 | 1.299 | 1.46 |
| Rate of return | 3.48% | 4.07% | 1.64% | 3.5% | 3.45% | 3.18% | 3.73% | 4.19% |
| EPS 2 | 5.37 | 3.28 | -2.72 | 1.17 | -4.81 | 1.916 | 2.915 | 3.607 |
| Distribution rate | 37.2% | 42.7% | -16.5% | 85.5% | -20.8% | 57.8% | 44.5% | 40.5% |
| Net sales 1 | 8,043 | 7,949 | 7,875 | 8,253 | 10,330 | 10,477 | 10,600 | 10,666 |
| EBITDA 1 | 621 | 580 | 533 | 565 | 667 | 721.3 | 742 | 645.1 |
| EBIT 1 | 271 | 231 | 171 | 189 | 203 | 223.9 | 244 | 264.4 |
| Net income 1 | 160 | 100 | -75 | 35.9 | -146 | 61.45 | 88.64 | 106 |
| Net Debt 1 | 873.9 | 1,146 | 946 | 1,390 | 1,410 | 591.8 | 598.1 | 145.8 |
| Reference price 2 | 57.50 | 34.44 | 27.50 | 28.55 | 28.95 | 34.85 | 34.85 | 34.85 |
| Nbr of stocks (in thousands) | 26,683 | 26,734 | 27,347 | 28,924 | 29,320 | 29,370 | - | - |
| Announcement Date | 2/23/22 | 2/23/23 | 2/22/24 | 2/26/25 | 2/25/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.19x | 0.15x | 2.24x | 3.18% | 1.15B | |
| 14.9x | 0.46x | 7.31x | 3.88% | 20.94B | |
| 16.41x | 0.72x | 8.16x | 4.62% | 5.5B | |
| 10.13x | 0.47x | 6.28x | 2.78% | 4.28B | |
| 9.31x | - | - | - | 3.72B | |
| 13.42x | 0.39x | 8.42x | 2.53% | 3.1B | |
| 7.78x | 0.14x | 2.84x | 2.21% | 2.42B | |
| 15.95x | 0.92x | 12.23x | 3.83% | 2.34B | |
| Average | 13.26x | 0.46x | 6.78x | 3.29% | 5.43B | |
| Weighted average by Cap. | 13.78x | 0.49x | 7.28x | 3.63% |
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
- FNAC Stock
- Valuation Fnac Darty
Select your edition
All financial news and data tailored to specific country editions
