|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.012 EUR | -0.59% |
|
-2.38% | -16.31% |
| 15/07 | Bolloré, Banijay Among Potential Suitors as Lionsgate Studios Mulls Sale | MT |
| 15/07 | Bolloré, Banijay Among Potential Suitors as Lionsgate Studios Mulls Sale | MT |
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 | 11,340 | - | - |
| Change | - | 6.2% | 8.27% | 1.58% | -20.52% | -15.33% | - | - |
| Enterprise Value (EV) 1 | 17,854 | 14,114 | 18,054 | 11,545 | 7,774 | 7,286 | 7,527 | 7,457 |
| Change | - | -20.95% | 27.91% | -36.05% | -32.66% | -6.28% | 3.32% | -0.93% |
| P/E | 2.39x | 4.5x | 141x | 10.1x | 40x | 35.9x | 31.5x | 30.3x |
| PBR | 0.74x | - | 0.69x | 0.66x | 0.56x | 0.53x | 0.53x | 0.51x |
| PEG | - | -0.1x | -1.5x | 0x | -0.5x | -5.65x | 2.2x | 7.64x |
| Capitalization / Revenue | 0.73x | 0.74x | 1.21x | 5.38x | 4.58x | 3.83x | 3.77x | 3.68x |
| EV / Revenue | 0.9x | 0.68x | 1.32x | 3.69x | 2.66x | 2.46x | 2.51x | 2.42x |
| EV / EBITDA | 8.36x | 6.44x | 13.1x | 241x | 21.6x | 23.1x | 20.2x | 19x |
| EV / EBIT | 19x | 11.5x | 23.5x | 1,079x | 44.7x | 30.3x | 23.5x | 24.8x |
| EV / FCF | 12.6x | - | 18.6x | 110x | 26.1x | 24.7x | 11.9x | 14.5x |
| FCF Yield | 7.94% | - | 5.39% | 0.91% | 3.83% | 4.06% | 8.41% | 6.92% |
| Dividend per Share 2 | 0.06 | 0.06 | 0.07 | 0.08 | 0.08 | 0.0875 | 0.0875 | 0.09 |
| Rate of return | 1.22% | 1.15% | 1.24% | 1.35% | 1.67% | 2.17% | 2.17% | 2.23% |
| EPS 2 | 2.06 | 1.16 | 0.04 | 0.59 | 0.12 | 0.1124 | 0.1283 | 0.1334 |
| Distribution rate | 2.91% | 5.17% | 175% | 13.6% | 66.7% | 77.9% | 68.2% | 67.5% |
| Net sales 1 | 19,771 | 20,677 | 13,679 | 3,130 | 2,926 | 2,958 | 3,005 | 3,085 |
| EBITDA 1 | 2,135 | 2,192 | 1,382 | 48 | 360 | 315.7 | 372.3 | 391.9 |
| EBIT 1 | 939 | 1,231 | 768 | 10.7 | 174 | 240.3 | 319.7 | 300.6 |
| Net income 1 | 6,062 | 3,400 | 268 | 1,822 | 348 | 332.1 | 360.6 | 376.8 |
| Net Debt 1 | 3,428 | -1,207 | 1,465 | -5,306 | -5,619 | -4,054 | -3,813 | -3,883 |
| Reference price 2 | 4.920 | 5.220 | 5.655 | 5.940 | 4.794 | 4.036 | 4.036 | 4.036 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 35.91x | 2.46x | 23.08x | 2.17% | 1.3TCr | |
| 20.17x | 2.58x | 11.02x | 2.73% | 1.49TCr | |
| 41.29x | 3.06x | 7.73x | 1.65% | 1.37TCr | |
| 25.03x | 4.52x | 14.54x | 1.64% | 349.25Cr | |
| 14.05x | 0.9x | 7.6x | 2.24% | 309.7Cr | |
| 21.59x | 1.19x | 5.92x | 0.34% | 221.94Cr | |
| 26.55x | 11.13x | 36.66x | 2.45% | 217.31Cr | |
| 31.57x | 5x | 11.64x | -.--% | 214.4Cr | |
| Average | 27.02x | 3.86x | 14.77x | 1.65% | 683.17Cr | |
| Weighted average by Cap. | 29.91x | 3.08x | 13.93x | 2.01% |
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
- BOL Stock
- Valuation Bolloré SE
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
