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 2,239 - -
Change - 29.82% -14.34% - -
Enterprise Value (EV) 1 2,520 4,862 4,235 4,073 3,811
Change - 92.97% -12.91% -3.83% -6.41%
P/E -16.1x -77.2x 13.3x 8.66x 7.11x
PBR 0.5x 0.86x 0.7x 0.66x 0.62x
PEG - 1.1x -0x 0.2x 0.3x
Capitalization / Revenue 0.37x 0.48x 0.3x 0.29x 0.29x
EV / Revenue 0.46x 0.9x 0.57x 0.53x 0.49x
EV / EBITDA 3.93x 6.88x 4.48x 3.82x 3.3x
EV / EBIT 7.87x 10.4x 7.51x 6.25x 5.23x
EV / FCF 22.8x 13.7x 18.1x 12.1x 8.18x
FCF Yield 4.38% 7.32% 5.52% 8.23% 12.2%
Dividend per Share 2 0.0168 0.019 0.0383 0.0552 0.0737
Rate of return 0.83% 0.71% 1.68% 2.42% 3.24%
EPS 2 -0.1263 -0.0345 0.1705 0.2628 0.32
Distribution rate -13.3% -55% 22.5% 21% 23%
Net sales 1 5,432 5,410 7,444 7,619 7,854
EBITDA 1 640.5 707.1 944.9 1,067 1,156
EBIT 1 320.1 468 563.7 651.9 729.3
Net income 1 -123.8 -37.13 110.7 238.5 331.3
Net Debt 1 506.2 2,248 1,996 1,833 1,572
Reference price 2 2.030 2.666 2.276 2.276 2.276
Nbr of stocks (in thousands) 9,91,959 9,80,551 9,83,830 - -
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.($)
18.77x2.2x9.83x1.41% 18TCr
10.7x1.47x6.35x0.91% 2.54TCr
8.83x2.13x6.93x4.1% 887.5Cr
17.87x1.9x20.31x1.69% 574.41Cr
5.08x2x5.6x4.57% 499.43Cr
14.5x0.72x5.74x8.07% 489.99Cr
7.6x0.98x3.13x3.84% 442.14Cr
44.63x - - 2% 425.12Cr
12.17x1x7.56x1.61% 431.95Cr
Average 15.57x 1.55x 8.18x 3.13% 2.75TCr
Weighted average by Cap. 17.34x 2.04x 9.27x 1.71%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Canal+ SA

Historical PBR trend

Valuation ratios - PBR - Canal+ SA

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Canal+ SA

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Canal+ SA


Year-on-year evolution of the Yield

Valuation ratios - Yield - Canal+ SA