|
Market Closed -
Euronext Paris
11:55:00 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 1.550 EUR | -2.39% |
|
-1.08% | -34.49% |
| 10-21 | Vivendi: EPS cut (2026: -32.4%, 2027: -7.3%) |  |
| 10-21 | Vivendi: AlphaValue applauds deleveraging, but remains cautious |  |
Company Valuation: Vivendi SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 12,471 | 8,889 | 9,915 | 2,594 | 2,347 | 1,544 | - | - |
| Change | - | -28.73% | 11.54% | -73.84% | -9.54% | -34.2% | - | - |
| Enterprise Value (EV) 1 | 13,169 | 10,763 | 16,826 | 5,187 | 3,848 | 3,007 | 2,965 | 2,911 |
| Change | - | -18.27% | 56.34% | -69.17% | -25.82% | -21.84% | -1.42% | -1.79% |
| P/E | 0.52x | -9.1x | 24.8x | -0.43x | 118x | 26.2x | 15.4x | 12.6x |
| PBR | 0.65x | 0.53x | 0.58x | 0.56x | 0.5x | 0.34x | 0.33x | 0.33x |
| PEG | - | 0x | -0x | 0x | -1x | 0x | 0.2x | 0.6x |
| Capitalization / Revenue | 1.3x | 0.93x | 0.94x | 8.73x | 7.64x | 4.82x | 4.68x | 4.55x |
| EV / Revenue | 1.38x | 1.12x | 1.6x | 17.5x | 12.5x | 9.38x | 8.99x | 8.59x |
| EV / EBITDA | 11.2x | 9.25x | 13x | -61.7x | -78.5x | 56.8x | 32.1x | 25.2x |
| EV / EBIT | 19.1x | 12.4x | 18x | -5,187x | 85.5x | 60.5x | 32.8x | 28.3x |
| EV / FCF | 11.2x | 29.6x | 30.8x | - | -56.6x | 34.2x | 22.8x | 22.7x |
| FCF Yield | 8.94% | 3.37% | 3.25% | - | -1.77% | 2.93% | 4.38% | 4.4% |
| Dividend per Share 2 | 0.6 | 0.25 | 0.25 | 0.25 | 0.04 | 0.047 | 0.054 | 0.0587 |
| Rate of return | 5.05% | 2.8% | 2.58% | 9.72% | 1.69% | 3.03% | 3.48% | 3.79% |
| EPS 2 | 22.87 | -0.98 | 0.39 | -5.96 | 0.02 | 0.0591 | 0.1005 | 0.123 |
| Distribution rate | 2.62% | -25.5% | 64.1% | -4.19% | 200% | 79.4% | 53.7% | 47.7% |
| Net sales 1 | 9,572 | 9,595 | 10,510 | 297 | 307 | 320.5 | 329.8 | 339 |
| EBITDA 1 | 1,179 | 1,164 | 1,294 | -84 | -49 | 52.91 | 92.46 | 115.4 |
| EBIT 1 | 690 | 868 | 934 | -1 | 45 | 49.7 | 90.3 | 103 |
| Net income 1 | 24,692 | -1,010 | 405 | -6,004 | 20 | 82.99 | 126.9 | 163.7 |
| Net Debt 1 | 698 | 1,874 | 6,911 | 2,593 | 1,501 | 1,463 | 1,421 | 1,367 |
| Reference price 2 | 11.890 | 8.914 | 9.676 | 2.573 | 2.366 | 1.550 | 1.550 | 1.550 |
| Nbr of stocks (in thousands) | 1,048,861 | 997,142 | 1,024,658 | 1,008,147 | 991,811 | 996,172 | - | - |
| Announcement Date | 3/9/22 | 3/8/23 | 3/7/24 | 3/6/25 | 3/12/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.86x | 9.5x | 57.55x | 2.96% | 1.73B | |
| -351.19x | 1.5x | 15.8x | -.--% | 40.4B | |
| -9.68x | 1.71x | 9.05x | 2.57% | 39.18B | |
| 22.88x | 2.44x | 11.7x | 3.4% | 32.45B | |
| 54.59x | 3.78x | 27.83x | -.--% | 23.54B | |
| 22.16x | 2.8x | 11.71x | 2.44% | 16.14B | |
| 40.08x | 2.94x | 7.47x | 1.76% | 12.65B | |
| 36.05x | 1.78x | 14.97x | 2.41% | 11.56B | |
| -342.57x | 8.74x | -913.61x | -.--% | 9.36B | |
| 27.91x | 3.48x | 15.1x | 1.3% | 8.9B | |
| Average | -47.29x | 3.87x | -74.24x | 1.68% | 19.59B | |
| Weighted average by Cap. | -72.33x | 2.69x | -29.77x | 1.62% |
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
- VIV Stock
- Valuation Vivendi SE
Select your edition
All financial news and data tailored to specific country editions
