Company Valuation: Canal+ SA

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 2,014 2,614 2,751 - -
Change - 29.82% 5.25% - -
Enterprise Value (EV) 1 2,520 4,862 4,744 4,569 4,289
Change - 92.97% -2.43% -3.69% -6.13%
P/E -16.1x -77.2x 17.2x 11.1x 8.64x
PBR 0.5x 0.86x 0.87x 0.82x 0.76x
PEG - 1.1x -0x 0.2x 0.3x
Capitalization / Revenue 0.37x 0.48x 0.37x 0.36x 0.35x
EV / Revenue 0.46x 0.9x 0.64x 0.6x 0.55x
EV / EBITDA 3.93x 6.88x 5.02x 4.26x 3.69x
EV / EBIT 7.87x 10.4x 8.41x 6.96x 5.83x
EV / FCF 22.8x 13.7x 20.3x 13.4x 8.44x
FCF Yield 4.38% 7.32% 4.93% 7.46% 11.8%
Dividend per Share 2 0.0168 0.019 0.0299 0.0423 0.0612
Rate of return 0.83% 0.71% 1.06% 1.51% 2.18%
EPS 2 -0.1263 -0.0345 0.1636 0.2534 0.3248
Distribution rate -13.3% -55% 18.3% 16.7% 18.8%
Net sales 1 5,432 5,410 7,446 7,621 7,848
EBITDA 1 640.5 707.1 945.3 1,072 1,164
EBIT 1 320.1 468 563.9 656.4 736.3
Net income 1 -123.8 -37.13 110.8 242.2 338.5
Net Debt 1 506.2 2,248 1,993 1,818 1,538
Reference price 2 2.030 2.666 2.806 2.806 2.806
Nbr of stocks (in thousands) 9,91,959 9,80,551 9,80,551 - -
Announcement Date 14/03/25 11/03/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.19x2.21x9.95x1.4% 19TCr
47.35x6.7x28.8x-.--% 2.61TCr
18.85x1.87x18.46x1.71% 567.13Cr
42x - - 2.13% 399.08Cr
17.15x0.64x5.02x1.06% 375.02Cr
14.12x1.72x17.16x4.83% 371.4Cr
12.61x0.9x5.87x6.89% 366.26Cr
-6.54x2.17x7.86x-.--% 362.73Cr
7.87x0.73x3.27x5.92% 243.1Cr
Average 19.18x 2.12x 12.05x 2.66% 2.66TCr
Weighted average by Cap. 21.92x 2.63x 12.12x 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