|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.71 EUR | -0.85% |
|
+1.03% | +18.94% |
| 06-12 | Channel Tunnel owner threatens legal action against UK over tax hike | RE |
| 06-05 | Getlink SE Reports Shuttle Traffic Results for the Month and Year to Date Ended May 2026 | CI |
Company Valuation: Getlink SE
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 | 10,146 | - | - |
| Change | - | 3.16% | 10.71% | -6.94% | 2.23% | 18.94% | - | - |
| Enterprise Value (EV) 1 | 12,237 | 12,007 | 12,595 | 11,920 | 11,922 | 13,756 | 13,882 | 13,978 |
| Change | - | -1.88% | 4.9% | -5.36% | 0.02% | 15.38% | 0.92% | 0.69% |
| P/E | -33.9x | 31.9x | 27.6x | 26.6x | 26.7x | 32.1x | 31.6x | 30.3x |
| PBR | 5.95x | 3.33x | 3.63x | 3.36x | 3.09x | 3.89x | 4.14x | 4.49x |
| PEG | - | -0x | 1x | -7.98x | 15.49x | -24.76x | 17.75x | 7.16x |
| Capitalization / Revenue | 10.1x | 5.04x | 4.9x | 5.17x | 5.35x | 5.94x | 5.85x | 5.77x |
| EV / Revenue | 15.7x | 7.48x | 6.89x | 7.39x | 7.47x | 8.06x | 8x | 7.94x |
| EV / EBITDA | 41.2x | 13.6x | 12.9x | 14.3x | 13.9x | 15.7x | 15.6x | 15.6x |
| EV / EBIT | 201x | 17.9x | 17.3x | 19.9x | 19.6x | 21.4x | 21.2x | 21.2x |
| EV / FCF | 583x | 16.8x | 19.7x | 25.3x | 31.9x | 29.8x | 36x | 35x |
| FCF Yield | 0.17% | 5.95% | 5.07% | 3.95% | 3.14% | 3.35% | 2.78% | 2.86% |
| Dividend per Share 2 | 0.1 | 0.5 | 0.5 | 0.58 | 0.58 | 0.85 | 0.89 | 0.95 |
| Rate of return | 0.69% | 3.34% | 3.02% | 3.77% | 3.69% | 4.54% | 4.76% | 5.08% |
| EPS 2 | -0.43 | 0.47 | 0.6 | 0.58 | 0.59 | 0.5824 | 0.5927 | 0.6178 |
| Distribution rate | -23.3% | 106% | 83.3% | 100% | 98.3% | 146% | 150% | 154% |
| Net sales 1 | 778 | 1,606 | 1,829 | 1,614 | 1,595 | 1,707 | 1,735 | 1,760 |
| EBITDA 1 | 297 | 886 | 979 | 833 | 859 | 874.4 | 887.2 | 897.4 |
| EBIT 1 | 61 | 671 | 728 | 598 | 609 | 641.8 | 653.6 | 657.9 |
| Net income 1 | -229 | 252 | 326 | 317 | 320 | 317.1 | 322.6 | 333.7 |
| Net Debt 1 | 4,386 | 3,908 | 3,629 | 3,576 | 3,392 | 3,610 | 3,736 | 3,832 |
| Reference price 2 | 14.56 | 14.98 | 16.56 | 15.40 | 15.73 | 18.71 | 18.71 | 18.71 |
| Nbr of stocks (in thousands) | 539,186 | 540,815 | 541,248 | 541,639 | 542,270 | 542,270 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/29/24 | 3/6/25 | 2/26/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.13x | 8.06x | 15.73x | 4.54% | 11.57B | |
| 12.89x | 5.4x | 7.74x | 4.58% | 3.86B | |
| 3x | -0.1x | -1.12x | -.--% | 131M | |
| Average | 16.01x | 4.45x | 7.45x | 3.04% | 5.19B | |
| Weighted average by Cap. | 27.11x | 7.33x | 13.61x | 4.51% |
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
- GET Stock
- Valuation Getlink SE
Select your edition
All financial news and data tailored to specific country editions
