Valuation TF1

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-24 EDT			5-day change	1st Jan Change
6.760 ^EUR	+0.90%		-0.44%	-18.85%

07-24	TF1 SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI
07-24	TF1: Q2 26: TF1 saved what could be saved

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	1,421	-	-
Change	-	-17.99%	-0.08%	2.58%	13.82%	-19.11%	-	-
Enterprise Value (EV) ¹	1,702	1,180	999.7	1,038	1,242	1,043	1,080	1,173
Change	-	-30.64%	-15.31%	3.79%	19.75%	-16.05%	3.53%	8.66%
P/E	8.15x	8.62x	7.84x	7.54x	11.6x	14.2x	13.3x	10.6x
PBR	1.04x	0.81x	0.77x	0.75x	0.85x	0.7x	0.71x	0.74x
PEG	-	-0.4x	0.81x	1.14x	-0.5x	-0.4x	1.81x	0.4x
Capitalization / Revenue	0.76x	0.6x	0.66x	0.66x	0.76x	0.65x	0.63x	0.62x
EV / Revenue	0.7x	0.47x	0.44x	0.44x	0.54x	0.47x	0.48x	0.51x
EV / EBITDA	2.38x	1.55x	1.58x	1.48x	1.87x	1.87x	1.9x	1.94x
EV / EBIT	4.96x	3.73x	3.54x	3.59x	5.14x	6.92x	7.31x	6.37x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.45	0.5	0.55	0.6	0.63	0.6506	0.6764	0.7233
Rate of return	5.16%	6.99%	7.71%	8.2%	7.56%	9.62%	10%	10.7%
EPS ²	1.07	0.83	0.91	0.97	0.72	0.4747	0.5095	0.6396
Distribution rate	42.1%	60.2%	60.4%	61.9%	87.5%	137%	133%	113%
Net sales ¹	2,427	2,508	2,297	2,356	2,297	2,199	2,239	2,285
EBITDA ¹	714.2	762.1	632.4	700	665.3	556.6	569.7	603.8
EBIT ¹	343.2	316.2	282.7	289	241.8	150.7	147.7	184.2
Net income ¹	225.3	176.1	191.9	206	152.8	95.18	105.1	125
Net Debt ¹	-134.8	-325.7	-505.1	-506.1	-514.6	-378.2	-341.4	-247.9
Reference price ²	8.725	7.155	7.135	7.315	8.330	6.760	6.760	6.760
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TF1	14.11x	0.47x	1.85x	9.71%	1.6B
WALT DISNEY COMPANY (THE)	15.87x	1.96x	8.91x	1.62%	161B
FORMULA ONE GROUP	43.53x	6.23x	26.77x	-.--%	23.96B
TBS HOLDINGS,INC.	18.13x	1.98x	19.46x	1.64%	5.74B
ORIENTAL PEARL GROUP CO.,LTD.	41.32x	-	-	2.17%	3.9B
ITV PLC	10.5x	0.88x	5.52x	6.89%	3.62B
FUJI MEDIA HOLDINGS, INC.	14.21x	1.71x	18.48x	4.98%	3.49B
LIBERTY GLOBAL LTD.	-5.75x	2.01x	7.48x	-.--%	3.44B
CANAL+ SA	12.57x	0.55x	4.41x	1.33%	2.92B
MFE-MEDIAFOREUROPE N.V.	7.39x	0.71x	3.21x	6.33%	2.26B
Average	17.19x	1.83x	10.68x	3.47%	21.21B
Weighted average by Cap.	18.91x	2.38x	11.15x	1.67%