Valuation M6 Métropole Télévision Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 12:20:00 2026-08-05 EDT			5-day change	1st Jan Change
11.92 ^EUR	+0.17%		-1.99%	-1.99%

09:49am	TF1 moving toward a plan to sell Studio TF1
08-03	French broadcaster TF1 weighs sale of production arm Studio TF1, sources say	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,167	1,938	1,628	1,413	1,531	1,490	-	-
Change	-	-10.57%	-15.96%	-13.2%	8.32%	-2.7%	-	-
Enterprise Value (EV) ¹	1,960	1,690	1,311	1,164	1,393	1,336	1,294	1,292
Change	-	-13.79%	-22.43%	-11.22%	19.75%	-4.1%	-3.16%	-0.19%
P/E	7.74x	12.1x	6.98x	8.2x	12.5x	13.3x	9.65x	9.65x
PBR	1.87x	1.61x	1.25x	1.07x	1.19x	1.18x	1.18x	1.18x
PEG	-	-0.3x	0.2x	-0.3x	-0.4x	-1.55x	0.3x	-347.68x
Capitalization / Revenue	1.56x	1.43x	1.24x	1.08x	1.22x	1.14x	1.19x	1.2x
EV / Revenue	1.41x	1.25x	1x	0.89x	1.11x	1.03x	1.03x	1.04x
EV / EBITDA	4.63x	4.01x	3.37x	3.67x	4.76x	4.8x	4.38x	4.46x
EV / EBIT	5.85x	5.23x	4.67x	5.01x	8.23x	9.06x	6.16x	6.3x
EV / FCF	5.54x	7.68x	5.9x	8.86x	21.5x	11.9x	7.8x	7.77x
FCF Yield	18%	13%	17%	11.3%	4.65%	8.4%	12.8%	12.9%
Dividend per Share ²	1	1	1.25	1.25	1.25	1.167	1.25	1.25
Rate of return	5.83%	6.51%	9.66%	11.1%	10.3%	9.87%	10.6%	10.6%
EPS ²	2.218	1.273	1.853	1.37	0.975	0.8915	1.225	1.225
Distribution rate	45.1%	78.6%	67.5%	91.2%	128%	131%	102%	102%
Net sales ¹	1,390	1,357	1,316	1,311	1,256	1,302	1,251	1,245
EBITDA ¹	423	421.6	389.1	317.5	292.5	278.6	295.6	289.7
EBIT ¹	335.3	323	280.9	232.5	169.3	147.5	210.1	204.9
Net income ¹	280.9	161.5	234.1	172.8	123.4	105	153	150
Net Debt ¹	-206.7	-247.8	-317.6	-249.8	-137.6	-153.4	-195.6	-198.1
Reference price ²	17.16	15.35	12.94	11.24	12.18	11.82	11.82	11.82
Nbr of stocks (in thousands)	126,269	126,232	125,842	125,753	125,704	126,034	-	-
Announcement Date	2/15/22	2/13/23	2/13/24	2/11/25	2/17/26	-	-	-

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.($)
WARNER BROS. DISCOVERY, INC.	-20.56x	2.46x	10.68x	-.--%	64.65B
FOX CORPORATION	16.46x	1.54x	6.87x	1.01%	23.43B
NEXSTAR MEDIA GROUP, INC.	6.08x	2.11x	6x	3.79%	5.99B
RTL GROUP S.A.	15.72x	0.88x	5.85x	7.47%	5.6B
VERSANT MEDIA GROUP, INC.	8.6x	1.06x	3.45x	3.35%	5.15B
NIPPON TELEVISION HOLDINGS, INC.	12.24x	0.85x	5.87x	1.66%	4.32B
SUN TV NETWORK LIMITED	11.69x	2.52x	4.87x	3.16%	2.08B
TV ASAHI HOLDINGS CORPORATION	11.88x	0.64x	6.78x	3.57%	1.92B
MBC GROUP	47.33x	1.11x	22.85x	-	1.87B
Average	12.16x	1.46x	8.14x	3%	12.78B
Weighted average by Cap.	-5.10x	2.00x	8.95x	1.11%