Company Valuation: Bolloré SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 14,426 15,321 16,589 16,851 13,393 10,430 - -
Change - 6.2% 8.27% 1.58% -20.52% -22.13% - -
Enterprise Value (EV) 1 17,854 14,114 18,054 11,545 7,774 5,992 5,589 5,176
Change - -20.95% 27.91% -36.05% -32.66% -22.93% -6.72% -7.4%
P/E 2.39x 4.5x 141x 10.1x 40x 35.1x 28.7x 26.2x
PBR 0.74x - 0.69x 0.66x 0.56x 0.48x 0.47x 0.46x
PEG - -0.1x -1.5x 0x -0.5x -2.9x 1.3x 2.77x
Capitalization / Revenue 0.73x 0.74x 1.21x 5.38x 4.58x 3.1x 3.3x 3.29x
EV / Revenue 0.9x 0.68x 1.32x 3.69x 2.66x 1.78x 1.77x 1.63x
EV / EBITDA 8.36x 6.44x 13.1x 241x 21.6x 16.2x 13.7x 12.5x
EV / EBIT 19x 11.5x 23.5x 1,079x 44.7x 27.8x 18.6x 15.2x
EV / FCF 12.6x - 18.6x 110x 26.1x 20.3x 17.9x 16.6x
FCF Yield 7.94% - 5.39% 0.91% 3.83% 4.93% 5.59% 6.04%
Dividend per Share 2 0.06 0.06 0.07 0.08 0.08 0.0875 0.0875 0.0875
Rate of return 1.22% 1.15% 1.24% 1.35% 1.67% 2.36% 2.36% 2.36%
EPS 2 2.06 1.16 0.04 0.59 0.12 0.1057 0.1294 0.1417
Distribution rate 2.91% 5.17% 175% 13.6% 66.7% 82.8% 67.6% 61.8%
Net sales 1 19,771 20,677 13,679 3,130 2,926 3,367 3,160 3,168
EBITDA 1 2,135 2,192 1,382 48 360 369.8 406.5 415
EBIT 1 939 1,231 768 10.7 174 215.9 299.9 340.7
Net income 1 6,062 3,400 268 1,822 348 365 381.1 404.3
Net Debt 1 3,428 -1,207 1,465 -5,306 -5,619 -4,438 -4,840 -5,254
Reference price 2 4.920 5.220 5.655 5.940 4.794 3.712 3.712 3.712
Nbr of stocks (in thousands) 29,32,124 29,35,067 29,33,459 28,36,852 27,93,750 28,09,704 - -
Announcement Date 10/03/22 14/03/23 14/03/24 17/03/25 17/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.85x1.75x15.98x2.38% 1.15TCr
-347.17x1.48x15.63x-.--% 4.02TCr
-9.17x1.71x9.23x2.41% 3.92TCr
21.52x2.41x11.51x3.45% 3.18TCr
52.97x3.65x26.91x-.--% 2.31TCr
20.69x2.65x11.08x2.61% 1.55TCr
39.15x2.89x7.34x1.8% 1.27TCr
26.66x3.37x14.57x1.36% 878.11Cr
-237.91x6.73x-668.22x-.--% 723.17Cr
60.09x3.43x7.18x0.16% 693.61Cr
Average -33.83x 3.01x -54.88x 1.42% 1.97TCr
Weighted average by Cap. -62.25x 2.48x -11.33x 1.56%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Bolloré SE

Historical PBR trend

Valuation ratios - PBR - Bolloré SE

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Bolloré SE

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Bolloré SE


Year-on-year evolution of the Yield

Valuation ratios - Yield - Bolloré SE
  1. Stock Market
  2. Stocks
  3. BOL Stock
  4. Valuation Bolloré SE