Valuation Getlink SE

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-22 EDT			5-day change	1st Jan Change
19.54 ^EUR	+0.83%		+1.82%	+24.22%

10-22	Energy, the New Engine of European Competitiveness, According to EdRAM
10-22	Getlink SE Reports Unaudited Consolidated Revenue Results for the Third Quarter and Nine Months Ended September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,851	8,099	8,966	8,344	8,530	10,601	-	-
Change	-	3.16%	10.71%	-6.94%	2.23%	24.28%	-	-
Enterprise Value (EV) ¹	12,237	12,007	12,595	11,920	11,922	14,140	14,274	14,415
Change	-	-1.88%	4.9%	-5.36%	0.02%	18.6%	0.95%	0.98%
P/E	-33.9x	31.9x	27.6x	26.6x	26.7x	34.2x	31.2x	30.5x
PBR	5.95x	3.33x	3.63x	3.36x	3.09x	4.03x	4.25x	4.55x
PEG	-	-0x	1x	-7.98x	15.49x	-10.51x	3.26x	12.65x
Capitalization / Revenue	10.1x	5.04x	4.9x	5.17x	5.35x	6.15x	5.94x	5.89x
EV / Revenue	15.7x	7.48x	6.89x	7.39x	7.47x	8.21x	8x	8x
EV / EBITDA	41.2x	13.6x	12.9x	14.3x	13.9x	16.2x	15.7x	15.8x
EV / EBIT	201x	17.9x	17.3x	19.9x	19.6x	21.9x	21.1x	21.2x
EV / FCF	583x	16.8x	19.7x	25.3x	31.9x	30.1x	36.1x	39.1x
FCF Yield	0.17%	5.95%	5.07%	3.95%	3.14%	3.32%	2.77%	2.56%
Dividend per Share ²	0.1	0.5	0.5	0.58	0.58	0.8577	0.9038	0.9538
Rate of return	0.69%	3.34%	3.02%	3.77%	3.69%	4.39%	4.63%	4.88%
EPS ²	-0.43	0.47	0.6	0.58	0.59	0.5708	0.6255	0.6406
Distribution rate	-23.3%	106%	83.3%	100%	98.3%	150%	145%	149%
Net sales ¹	778	1,606	1,829	1,614	1,595	1,722	1,785	1,801
EBITDA ¹	297	886	979	833	859	875.1	907.3	911.6
EBIT ¹	61	671	728	598	609	644.7	676.3	678.9
Net income ¹	-229	252	326	317	320	308.7	344	350.8
Net Debt ¹	4,386	3,908	3,629	3,576	3,392	3,539	3,674	3,814
Reference price ²	14.56	14.98	16.56	15.40	15.73	19.54	19.54	19.54
Nbr of stocks (in thousands)	539,186	540,815	541,248	541,639	542,270	542,514	-	-
Announcement Date	2/24/22	2/23/23	2/29/24	3/6/25	2/26/26	-	-	-

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.($)
GETLINK SE	33.99x	8.15x	16.06x	4.43%	11.8B
BEIJING-SHANGHAI HIGH-SPEED RAILWAY CO., LTD.	17.91x	6.09x	10.65x	3.03%	37.88B
TRANSURBAN GROUP	89.62x	17.1x	25.92x	5.11%	30.8B
SALIK COMPANY	25.83x	14.25x	20.9x	3.9%	10.49B
CHINA MERCHANTS EXPRESSWAY NETWORK & TECHNOLOGY HOLDINGS CO.,LTD.	14.14x	6.26x	8.66x	4.05%	10.49B
JIANGSU EXPRESSWAY COMPANY LIMITED	10.09x	4.62x	10.39x	5.14%	9.44B
MOTIVA INFRAESTRUTURA DE MOBILIDADE S.A.	14.98x	4.72x	7.08x	2.7%	8.16B
SHANDONG HI-SPEED COMPANY LIMITED	17.68x	-	-	3.85%	7.89B
PROMOTORA Y OPERADORA DE INFRAESTRUCTURA, S. A. B. DE C. V.	14.82x	4.54x	7.75x	2.47%	6.8B
PARKIN COMPANY	25.79x	12.13x	20.26x	3.69%	4.74B
Average	26.48x	8.65x	14.19x	3.84%	13.85B
Weighted average by Cap.	34.94x	9.49x	15.36x	3.92%