|
Market Closed -
Euronext Paris
12:55:00 2026-10-29 EDT
|
After hours 16:59:30 | |||
| 85.00 EUR | +1.25% |
|
84.88 | -0.15% |
| 10-22 | Wendel: NAV up in the third quarter, full-year objectives maintained |  |
| 10-22 | Wendel: NAV recovery masks weak underlying momentum |  |
Company Valuation: Wendel SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,603 | 3,782 | 3,508 | 3,953 | 3,494 | 3,305 | - | - |
| Change | - | -17.84% | -7.24% | 12.67% | -11.6% | -5.42% | - | - |
| Enterprise Value (EV) 1 | 8,306 | 6,581 | 7,220 | 6,714 | 6,342 | 6,683 | 6,838 | 6,926 |
| Change | - | -20.77% | 9.71% | -7.01% | -5.53% | 5.37% | 2.32% | 1.28% |
| P/E | 4.43x | 5.84x | 25.2x | 13.7x | -23x | 31.1x | 28.1x | 25.9x |
| PBR | 1.77x | 1.36x | 1.3x | 1.22x | 0.99x | 0.97x | 1x | 1.03x |
| PEG | - | -0.2x | -0.3x | 0x | 0x | -0x | 2.6x | 3.17x |
| Capitalization / Revenue | 0.61x | 0.43x | 0.49x | 0.49x | 0.46x | 0.43x | 0.41x | 0.4x |
| EV / Revenue | 1.11x | 0.76x | 1.01x | 0.83x | 0.84x | 0.86x | 0.85x | 0.84x |
| EV / EBITDA | 6.07x | 4.05x | 4.15x | 3.24x | 3.47x | 5.12x | 4.99x | 4.86x |
| EV / EBIT | 7.74x | 5.26x | 6.31x | 5.06x | 5.16x | 7.42x | 7.16x | 6.87x |
| EV / FCF | 7.07x | 5.38x | 6.11x | 4.84x | 4.26x | 7.79x | 7.85x | 7.82x |
| FCF Yield | 14.1% | 18.6% | 16.4% | 20.7% | 23.4% | 12.8% | 12.7% | 12.8% |
| Dividend per Share 2 | 2.9 | 3.2 | 4 | 4.7 | 5.1 | 5.614 | 6.035 | 6.426 |
| Rate of return | 2.75% | 3.67% | 4.96% | 5.06% | 6.2% | 6.61% | 7.1% | 7.56% |
| EPS 2 | 23.78 | 14.93 | 3.2 | 6.766 | -3.58 | 2.731 | 3.029 | 3.277 |
| Distribution rate | 12.2% | 21.4% | 125% | 69.5% | -142% | 206% | 199% | 196% |
| Net sales 1 | 7,504 | 8,700 | 7,128 | 8,064 | 7,568 | 7,735 | 8,025 | 8,263 |
| EBITDA 1 | 1,368 | 1,626 | 1,738 | 2,072 | 1,826 | 1,306 | 1,369 | 1,425 |
| EBIT 1 | 1,073 | 1,251 | 1,144 | 1,327 | 1,230 | 901.2 | 954.7 | 1,008 |
| Net income 1 | 1,047 | 656.3 | 142.4 | 293.9 | -151.8 | 116.1 | 126.1 | 136.5 |
| Net Debt 1 | 3,703 | 2,799 | 3,712 | 2,761 | 2,848 | 3,378 | 3,533 | 3,621 |
| Reference price 2 | 105.40 | 87.20 | 80.65 | 92.95 | 82.20 | 85.00 | 85.00 | 85.00 |
| Nbr of stocks (in thousands) | 43,671 | 43,369 | 43,497 | 42,524 | 42,508 | 38,879 | - | - |
| Announcement Date | 3/18/22 | 3/16/23 | 2/28/24 | 2/26/25 | 2/26/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.74x | 0.86x | 5.09x | 6.69% | 3.64B | |
| 21.99x | 6x | 12.96x | 1.98% | 179B | |
| 13.55x | 3.28x | - | 2.68% | 142B | |
| 15.92x | 7.28x | - | 1.55% | 99.99B | |
| 19.48x | 7.01x | 12.49x | 4.34% | 93.62B | |
| 14.68x | 9.92x | 16.99x | 0.84% | 83.52B | |
| 22.3x | 11.64x | 19.16x | 4.25% | 75.45B | |
| 18.32x | 10.54x | 8.12x | 1.97% | 67B | |
| 12.91x | 4.89x | - | 2.02% | 47.35B | |
| Average | 18.88x | 6.82x | 12.47x | 2.92% | 88B | |
| Weighted average by Cap. | 17.86x | 7.04x | 13.77x | 2.45% |
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
- MF Stock
- Valuation Wendel SE
Select your edition
All financial news and data tailored to specific country editions
