|
Market Closed -
London S.E.
11:30:00 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 33.39 EUR | +1.09% |
|
-2.65% | +16.42% |
| 08-19 | Berenberg Keeps Scor Estimates, Price Target After H1 Results | MT |
| 08-18 | UBS shifts to sell on Scor, shares fall |  |
Company Valuation: Scor SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,065 | 3,833 | 4,748 | 4,234 | 5,098 | 5,898 | - | - |
| Change | - | -24.34% | 23.88% | -10.83% | 20.42% | 15.69% | - | - |
| Enterprise Value (EV) 1 | 6,208 | 5,296 | 6,138 | 5,962 | 6,590 | 10,595 | 10,724 | 10,867 |
| Change | - | -14.7% | 15.9% | -2.87% | 10.55% | 60.76% | 1.22% | 1.34% |
| P/E | 11.2x | -12.7x | 5.95x | 1,182x | 6.04x | 7.87x | 7.5x | 7.29x |
| PBR | 0.78x | 0.75x | 1.01x | 0.94x | 1.16x | 1.25x | 1.15x | 1.08x |
| PEG | - | 0x | -0x | -11.9x | 0x | -0.7x | 1.52x | 2.48x |
| Capitalization / Revenue | 0.29x | 0.19x | 0.25x | 0.21x | 0.27x | 0.36x | 0.35x | 0.33x |
| EV / Revenue | 0.35x | 0.27x | 0.32x | 0.3x | 0.35x | 0.64x | 0.63x | 0.62x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 7.81x | 5,296x | 8.63x | 20x | 5.03x | 8.88x | 8.84x | 8.86x |
| EV / FCF | 2.58x | 10.6x | 4.24x | 6.66x | 5.83x | 5.12x | 5.07x | 5.02x |
| FCF Yield | 38.8% | 9.44% | 23.6% | 15% | 17.1% | 19.5% | 19.7% | 19.9% |
| Dividend per Share 2 | 1.8 | 1.4 | 1.8 | 1.8 | 1.9 | 2.018 | 2.142 | 2.265 |
| Rate of return | 6.56% | 6.51% | 6.8% | 7.61% | 6.61% | 6.05% | 6.42% | 6.79% |
| EPS 2 | 2.46 | -1.69 | 4.45 | 0.02 | 4.76 | 4.24 | 4.449 | 4.58 |
| Distribution rate | 73.2% | -82.8% | 40.4% | 9,000% | 39.9% | 47.6% | 48.2% | 49.5% |
| Net sales 1 | 17,600 | 19,732 | 19,371 | 20,064 | 18,704 | 16,454 | 17,058 | 17,637 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 795 | 1 | 711 | 298 | 1,311 | 1,193 | 1,213 | 1,226 |
| Net income 1 | 456 | -301 | 812 | 4 | 851 | 756.7 | 796.2 | 820.5 |
| Net Debt 1 | 1,143 | 1,463 | 1,390 | 1,728 | 1,492 | 4,696 | 4,826 | 4,969 |
| Reference price 2 | 27.44 | 21.49 | 26.46 | 23.64 | 28.74 | 33.38 | 33.38 | 33.38 |
| Nbr of stocks (in thousands) | 184,597 | 178,346 | 179,437 | 179,085 | 177,391 | 178,844 | - | - |
| Announcement Date | 2/24/22 | 3/2/23 | 3/6/24 | 3/5/25 | 3/4/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.56x | - | - | 4.98% | 50.9B | |
| 7.78x | 0.64x | - | 6.12% | 6.89B | |
| 8.62x | 0.75x | - | 3.25% | 6.6B | |
| 5.74x | - | - | 4.92% | 1.85B | |
| 12.64x | - | - | 3.3% | 1.59B | |
| 4.33x | - | - | 3.45% | 561M | |
| 6.72x | - | - | 2.68% | 210M | |
| Average | 8.05x | 0.70x | 4.1% | 9.8B | ||
| Weighted average by Cap. | 9.95x | 0.70x | 4.87% |
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
- SCR Stock
- 0IT3 Stock
- Valuation Scor SE
Select your edition
All financial news and data tailored to specific country editions
