Valuation Teleperformance SE London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 04:48:05 2026-08-05 EDT			5-day change	1st Jan Change
67.65 ^EUR	-0.82%		+6.37%	+8.08%

08-03	AlphaValue/Baader Europe Updates Teleperformance Rating, Price Target Amid 'Reassuring' H2 Outlook	MT
08-03	TELEPERFORMANCE: H226 outlook : a bit reassuring.

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	23,023	13,155	8,033	4,920	3,595	3,897	-	-
Change	-	-42.86%	-38.94%	-38.75%	-26.93%	8.42%	-	-
Enterprise Value (EV) ¹	25,679	15,764	12,586	8,810	7,561	7,384	6,958	6,477
Change	-	-38.61%	-20.16%	-30%	-14.18%	-2.33%	-5.77%	-6.92%
P/E	41.9x	20.6x	13x	9.54x	7.36x	7.67x	6.55x	6.21x
PBR	7.29x	3.55x	1.84x	1.08x	0.89x	0.89x	0.83x	0.77x
PEG	-	1.3x	-2.26x	-0.7x	-2.07x	1.87x	0.4x	1.13x
Capitalization / Revenue	3.24x	1.61x	0.96x	0.48x	0.35x	0.39x	0.38x	0.38x
EV / Revenue	3.61x	1.93x	1.51x	0.86x	0.74x	0.74x	0.68x	0.63x
EV / EBITDA	17.4x	9.01x	7.09x	4.2x	3.77x	3.85x	3.51x	3.2x
EV / EBIT	24x	12.5x	9.76x	5.73x	5.09x	5.26x	4.75x	4.34x
EV / FCF	38.8x	15.8x	15.5x	8.13x	8.39x	10.2x	7.96x	6.4x
FCF Yield	2.57%	6.32%	6.45%	12.3%	11.9%	9.76%	12.6%	15.6%
Dividend per Share ²	3.3	3.85	3.85	4.2	4.5	4.54	4.793	4.92
Rate of return	0.84%	1.73%	2.92%	5.05%	7.28%	6.77%	7.15%	7.34%
EPS ²	9.36	10.8	10.18	8.71	8.4	8.744	10.23	10.79
Distribution rate	35.3%	35.6%	37.8%	48.2%	53.6%	51.9%	46.9%	45.6%
Net sales ¹	7,115	8,154	8,345	10,280	10,209	10,027	10,163	10,330
EBITDA ¹	1,478	1,750	1,775	2,096	2,006	1,920	1,980	2,025
EBIT ¹	1,071	1,262	1,290	1,537	1,485	1,403	1,465	1,494
Net income ¹	557	645	602	523	497	509.5	589.5	608.6
Net Debt ¹	2,656	2,609	4,553	3,890	3,966	3,487	3,061	2,580
Reference price ²	392.00	222.70	132.05	83.12	61.84	67.04	67.04	67.04
Nbr of stocks (in thousands)	58,733	59,072	60,830	59,188	58,129	58,134	-	-
Announcement Date	2/17/22	2/16/23	3/6/24	2/27/25	2/26/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CINTAS CORPORATION	37.12x	6.77x	24.08x	0.93%	81.49B
RB GLOBAL, INC.	39.56x	4.44x	15.22x	1.15%	20.69B
JACOBS SOLUTIONS INC.	34.24x	1.35x	13.57x	0.99%	16.85B
BUREAU VERITAS SA	20.53x	2.15x	10.57x	3.5%	14.64B
INTERTEK GROUP PLC	25.2x	2.84x	12.18x	2.97%	12.05B
ALS LIMITED	25.02x	3.49x	13.43x	2.31%	7.93B
ISS A/S	15.07x	0.65x	9.34x	1.41%	6.88B
GENPACT LIMITED	10.09x	1.15x	6.09x	2.09%	6.07B
DKSH HOLDING AG	19.25x	0.41x	9.49x	3.87%	5.46B
Average	25.12x	2.58x	12.66x	2.14%	19.12B
Weighted average by Cap.	31.93x	4.49x	17.82x	1.54%