|
Market Closed -
OTC Markets
11:39:06 2026-10-06 EDT
|
5-day change | 1st Jan Change | ||
| 169.96 USD | +9.66% |
|
+9.66% | +14.61% |
| 10-06 | AlphaValue/Baader Europe Upgrades Legrand to Add | MT |
| 10-06 | AlphaValue/Baader Europe Highlights Legrand's Upgraded FY30 Targets Amid Ongoing Data Center Demand | MT |
Company Valuation: Legrand
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 27,448 | 19,952 | 24,667 | 24,652 | 33,297 | 36,411 | - | - |
| Change | - | -27.31% | 23.63% | -0.06% | 35.07% | 9.35% | - | - |
| Enterprise Value (EV) 1 | 29,973 | 22,271 | 26,673 | 27,658 | 37,519 | 41,397 | 41,044 | 40,654 |
| Change | - | -25.7% | 19.76% | 3.69% | 35.66% | 10.34% | -0.85% | -0.95% |
| P/E | 30.6x | 20.1x | 21.9x | 21.3x | 27x | 25.1x | 21.7x | 19.3x |
| PBR | 4.81x | 3.01x | 3.74x | 3.29x | 4.65x | 4.44x | 3.98x | 3.56x |
| PEG | - | 1.9x | 1.4x | 7.7x | 4.23x | 1.4x | 1.4x | 1.5x |
| Capitalization / Revenue | 3.92x | 2.39x | 2.93x | 2.85x | 3.51x | 3.29x | 2.95x | 2.7x |
| EV / Revenue | 4.29x | 2.67x | 3.17x | 3.2x | 3.96x | 3.74x | 3.32x | 3.02x |
| EV / EBITDA | 18.2x | 12x | 13.6x | 13.5x | 16.6x | 15.8x | 13.8x | 12.5x |
| EV / EBIT | 20.9x | 13.1x | 15.1x | 15.6x | 19.1x | 18.3x | 15.9x | 14.1x |
| EV / FCF | 31.5x | 21.5x | 16.8x | 21.4x | 28.2x | 26.6x | 23.2x | 20.9x |
| FCF Yield | 3.18% | 4.65% | 5.94% | 4.67% | 3.55% | 3.77% | 4.32% | 4.79% |
| Dividend per Share 2 | 1.42 | 1.65 | 1.9 | 2.09 | 2.2 | 2.696 | 3.099 | 3.511 |
| Rate of return | 1.38% | 2.21% | 2.02% | 2.22% | 1.73% | 1.94% | 2.23% | 2.53% |
| EPS 2 | 3.366 | 3.726 | 4.304 | 4.423 | 4.705 | 5.524 | 6.406 | 7.204 |
| Distribution rate | 42.2% | 44.3% | 44.1% | 47.3% | 46.8% | 48.8% | 48.4% | 48.7% |
| Net sales 1 | 6,994 | 8,339 | 8,417 | 8,649 | 9,481 | 11,061 | 12,346 | 13,463 |
| EBITDA 1 | 1,650 | 1,859 | 1,962 | 2,047 | 2,254 | 2,619 | 2,969 | 3,252 |
| EBIT 1 | 1,434 | 1,702 | 1,770 | 1,776 | 1,962 | 2,258 | 2,586 | 2,875 |
| Net income 1 | 904.5 | 999.5 | 1,148 | 1,166 | 1,245 | 1,458 | 1,696 | 1,892 |
| Net Debt 1 | 2,524 | 2,319 | 2,006 | 3,006 | 4,223 | 4,987 | 4,634 | 4,243 |
| Reference price 2 | 102.90 | 74.82 | 94.10 | 94.04 | 127.25 | 138.90 | 138.90 | 138.90 |
| Nbr of stocks (in thousands) | 266,749 | 266,669 | 262,133 | 262,145 | 261,662 | 262,136 | - | - |
| Announcement Date | 2/10/22 | 2/9/23 | 2/15/24 | 2/13/25 | 2/12/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.12x | 2.98x | 16.28x | 2.06% | 234B | |
| 14.45x | 1.8x | 8.11x | 3.54% | 208B | |
| 27.84x | 3.62x | 16.62x | 1.75% | 168B | |
| 38.25x | 5.63x | 23.69x | 1.03% | 167B | |
| 48.11x | 6.44x | 28.85x | 1.03% | 160B | |
| 31.49x | 4.53x | 22.2x | 0.86% | 105B | |
| 96.27x | 11.92x | 68.16x | 0.33% | 99.63B | |
| 32.9x | 4.08x | 21.88x | 1.04% | 95.37B | |
| 40.18x | 6.61x | 26.53x | 0.1% | 93.47B | |
| Average | 39.40x | 5.29x | 25.81x | 1.3% | 147.82B | |
| Weighted average by Cap. | 35.64x | 4.75x | 22.96x | 1.56% |
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
- LR Stock
- LGRVF Stock
- Valuation Legrand
Select your edition
All financial news and data tailored to specific country editions
