|
Market Closed -
London S.E.
11:30:00 2026-08-28 EDT
|
5-day change | 1st Jan Change | ||
| 6.855 EUR | -0.44% |
|
-1.37% | -17.51% |
| 08-23 | French politician Glucksmann launches presidential bid amid fractured left | RE |
| 08-05 | TF1 moving toward a plan to sell Studio TF1 |  |
Company Valuation: TF1
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 | 1,445 | - | - |
| Change | - | -17.99% | -0.08% | 2.58% | 13.82% | -17.77% | - | - |
| Enterprise Value (EV) 1 | 1,702 | 1,180 | 999.7 | 1,038 | 1,242 | 1,069 | 1,066 | 1,108 |
| Change | - | -30.64% | -15.31% | 3.79% | 19.75% | -13.97% | -0.29% | 3.96% |
| P/E | 8.15x | 8.62x | 7.84x | 7.54x | 11.6x | 15x | 14.1x | 11.9x |
| PBR | 1.04x | 0.81x | 0.77x | 0.75x | 0.85x | 0.71x | 0.72x | 0.75x |
| PEG | - | -0.4x | 0.81x | 1.14x | -0.5x | -0.4x | 2.39x | 0.6x |
| Capitalization / Revenue | 0.76x | 0.6x | 0.66x | 0.66x | 0.76x | 0.66x | 0.65x | 0.64x |
| EV / Revenue | 0.7x | 0.47x | 0.44x | 0.44x | 0.54x | 0.49x | 0.48x | 0.49x |
| EV / EBITDA | 2.38x | 1.55x | 1.58x | 1.48x | 1.87x | 1.92x | 1.88x | 1.9x |
| EV / EBIT | 4.96x | 3.73x | 3.54x | 3.59x | 5.14x | 7.03x | 7.26x | 6.68x |
| EV / FCF | 5.35x | 7.81x | 3.04x | 5.32x | 16.2x | -50.9x | - | - |
| FCF Yield | 18.7% | 12.8% | 32.9% | 18.8% | 6.19% | -1.96% | - | - |
| Dividend per Share 2 | 0.45 | 0.5 | 0.55 | 0.6 | 0.63 | 0.6633 | 0.6744 | 0.7233 |
| Rate of return | 5.16% | 6.99% | 7.71% | 8.2% | 7.56% | 9.66% | 9.82% | 10.5% |
| EPS 2 | 1.07 | 0.83 | 0.91 | 0.97 | 0.72 | 0.4586 | 0.4856 | 0.5768 |
| Distribution rate | 42.1% | 60.2% | 60.4% | 61.9% | 87.5% | 145% | 139% | 125% |
| Net sales 1 | 2,427 | 2,508 | 2,297 | 2,356 | 2,297 | 2,182 | 2,216 | 2,248 |
| EBITDA 1 | 714.2 | 762.1 | 632.4 | 700 | 665.3 | 556.9 | 567 | 583.2 |
| EBIT 1 | 343.2 | 316.2 | 282.7 | 289 | 241.8 | 152.1 | 146.7 | 165.9 |
| Net income 1 | 225.3 | 176.1 | 191.9 | 206 | 152.8 | 96.34 | 105.1 | 125.5 |
| Net Debt 1 | -134.8 | -325.7 | -505.1 | -506.1 | -514.6 | -376 | -379.1 | -336.9 |
| Reference price 2 | 8.725 | 7.155 | 7.135 | 7.315 | 8.330 | 6.870 | 6.870 | 6.870 |
| Nbr of stocks (in thousands) | 210,486 | 210,486 | 210,898 | 211,022 | 210,925 | 210,308 | - | - |
| Announcement Date | 2/11/22 | 2/15/23 | 2/15/24 | 2/13/25 | 2/13/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.06x | 2.22x | 9.96x | 1.39% | 187B | |
| 45.93x | 6.53x | 28.05x | -.--% | 25.28B | |
| 18.24x | 1.89x | 19.38x | 1.69% | 5.7B | |
| 43.95x | - | - | 2.04% | 4.17B | |
| 13.26x | 1.71x | 16.86x | 4.84% | 3.68B | |
| -6.55x | 2.17x | 7.86x | -.--% | 3.63B | |
| 12.46x | 0.89x | 5.81x | 6.97% | 3.6B | |
| 16.03x | 0.61x | 4.84x | 1.14% | 3.5B | |
| 7.77x | 0.72x | 3.23x | 6% | 2.35B | |
| Average | 18.90x | 2.09x | 12.00x | 2.68% | 26.51B | |
| Weighted average by Cap. | 21.59x | 2.61x | 12.01x | 1.42% |
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
- TFI Stock
- 0NQT Stock
- Valuation TF1
Select your edition
All financial news and data tailored to specific country editions
