Valuation TF1

Stocks

Real-time Euronext Paris Other stock markets 05:50:04 2026-06-12 EDT			5-day change	1st Jan Change
6.850 ^EUR	-0.44%		+0.96%	-17.77%

06-08	European equities catch their breath following calls for de-escalation
06-08	A gloomy start to the week for European markets

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,836	1,506	1,505	1,544	1,757	1,446	-	-
Change	-	-17.99%	-0.08%	2.58%	13.82%	-17.68%	-	-
Enterprise Value (EV) ¹	1,702	1,180	999.7	1,038	1,242	1,064	1,099	1,153
Change	-	-30.64%	-15.31%	3.79%	19.75%	-14.38%	3.33%	4.86%
P/E Ratio	8.15x	8.62x	7.84x	7.54x	11.6x	14.9x	13x	9.19x
PBR	1.04x	0.81x	0.77x	0.75x	0.85x	0.71x	0.72x	-
PEG	-	-0.4x	0.81x	1.14x	-0.5x	-0.4x	0.9x	0.2x
Capitalization / Revenue	0.76x	0.6x	0.66x	0.66x	0.76x	0.65x	0.64x	0.62x
EV / Revenue	0.7x	0.47x	0.44x	0.44x	0.54x	0.48x	0.49x	0.49x
EV / EBITDA	2.38x	1.55x	1.58x	1.48x	1.87x	1.87x	1.91x	1.84x
EV / EBIT	4.96x	3.73x	3.54x	3.59x	5.14x	6.7x	7.32x	5.31x
EV / FCF	5.35x	7.81x	3.04x	5.32x	16.2x	-236x	-	-
FCF Yield	18.7%	12.8%	32.9%	18.8%	6.19%	-0.42%	-	-
Dividend per Share ²	0.45	0.5	0.55	0.6	0.63	0.6506	0.6764	0.735
Rate of return	5.16%	6.99%	7.71%	8.2%	7.56%	9.46%	9.83%	10.7%
EPS ²	1.07	0.83	0.91	0.97	0.72	0.4614	0.5295	0.7487
Distribution rate	42.1%	60.2%	60.4%	61.9%	87.5%	141%	128%	98.2%
Net sales ¹	2,427	2,508	2,297	2,356	2,297	2,215	2,250	2,328
EBITDA ¹	714.2	762.1	632.4	700	665.3	569.3	575.1	628.1
EBIT ¹	343.2	316.2	282.7	289	241.8	158.7	150.2	217
Net income ¹	225.3	176.1	191.9	206	152.8	100.8	106.7	141
Net Debt ¹	-134.8	-325.7	-505.1	-506.1	-514.6	-382.7	-347.3	-293.8
Reference price ²	8.725	7.155	7.135	7.315	8.330	6.880	6.880	6.880
Nbr of stocks (in thousands)	210,486	210,486	210,898	211,022	210,925	210,240	-	-
Announcement Date	2/11/22	2/15/23	2/15/24	2/13/25	2/13/26	-	-	-

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.($)
TF1	14.91x	0.48x	1.87x	9.46%	1.67B
WALT DISNEY COMPANY (THE)	17.07x	2.09x	9.48x	1.5%	174B
FORMULA ONE GROUP	67.49x	6.29x	28.36x	-.--%	22.47B
TBS HOLDINGS,INC.	18.55x	1.96x	19.31x	1.23%	5.78B
ORIENTAL PEARL GROUP CO.,LTD.	44.42x	-	-	2.01%	4.19B
ITV PLC	11.75x	0.97x	6.1x	6.1%	4.09B
LIBERTY GLOBAL LTD.	-6.2x	2.17x	8.02x	-.--%	4.02B
FUJI MEDIA HOLDINGS, INC.	32.34x	1.74x	63.07x	3.05%	3.63B
CANAL+ SA	13.7x	0.62x	4.9x	1.09%	3.45B
MFE-MEDIAFOREUROPE N.V.	7.36x	0.74x	3.33x	6.1%	2.57B
Average	22.14x	1.89x	16.05x	3.06%	22.61B
Weighted average by Cap.	22.18x	2.43x	12.24x	1.54%