Valuation Nexity

Stocks

Market Closed - Euronext Paris 11:55:00 2026-08-13 EDT			5-day change	1st Jan Change
7.335 ^EUR	+2.52%		+4.34%	-18.27%

08-04	Nexity: Is the market bottom in sight?
07-25	Nexity SA, H1 2026 Earnings Call, Jul 23, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,287	1,446	931.6	724.3	499.9	408.4	-	-
Change	-	-36.77%	-35.58%	-22.26%	-30.98%	-18.3%	-	-
Enterprise Value (EV) ¹	3,511	3,045	2,437	1,939	1,684	1,585	1,584	1,530
Change	-	-13.28%	-19.95%	-20.43%	-13.15%	-5.92%	-0.05%	-3.37%
P/E	7.07x	7.66x	48.1x	-11.6x	-2.64x	-20.1x	32.4x	8.82x
PBR	1.2x	0.74x	0.5x	0.4x	0.31x	0.25x	0.24x	0.23x
PEG	-	-0.2x	-0.5x	0x	-0x	0.2x	-0x	0x
Capitalization / Revenue	0.47x	0.31x	0.22x	0.2x	0.18x	0.16x	0.15x	0.15x
EV / Revenue	0.73x	0.65x	0.57x	0.55x	0.6x	0.62x	0.6x	0.57x
EV / EBITDA	6.53x	5.56x	5.92x	21.8x	6.8x	5.54x	4.83x	4.26x
EV / EBIT	9.47x	8.31x	9.91x	970x	112x	24.5x	13.6x	10.9x
EV / FCF	-16.1x	45x	13.6x	10.5x	9.5x	94.5x	96.8x	19.6x
FCF Yield	-6.23%	2.22%	7.37%	9.56%	10.5%	1.06%	1.03%	5.1%
Dividend per Share ²	2.5	2.5	-	-	-	-	0.125	0.125
Rate of return	6.05%	9.59%	-	-	-	-	1.7%	1.7%
EPS ²	5.85	3.4	0.35	-1.12	-3.4	-0.3654	0.2263	0.8315
Distribution rate	42.7%	73.5%	-	-	-	-	55.2%	15%
Net sales ¹	4,836	4,704	4,273	3,535	2,821	2,538	2,661	2,703
EBITDA ¹	537.9	547.4	412	89	247.7	285.8	327.9	359.2
EBIT ¹	370.6	366.6	246	2	15	64.55	116.7	140.5
Net income ¹	324.9	187.8	19	-62	-188.4	-22.83	12.45	45.05
Net Debt ¹	1,224	1,599	1,506	1,215	1,184	1,176	1,175	1,122
Reference price ²	41.340	26.060	16.850	13.000	8.975	7.335	7.335	7.335
Nbr of stocks (in thousands)	55,325	55,492	55,288	55,712	55,697	55,678	-	-
Announcement Date	2/23/22	2/22/23	2/28/24	2/27/25	2/25/26	-	-	-

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.($)
NEXITY	-19.58x	0.62x	5.51x	-.--%	460M
WEE HUR HOLDINGS LTD.	8.68x	2.03x	8.32x	1.64%	471M
GREENTOWN MANAGEMENT HOLDINGS COMPANY LIMITED	6.78x	0.57x	2.96x	11.77%	437M
SHAPE AUSTRALIA CORPORATION LIMITED	18.35x	0.39x	9.76x	4.56%	392M
Average	3.56x	0.90x	6.64x	4.49%	439.81M
Weighted average by Cap.	2.97x	0.94x	6.57x	4.38%