Valuation Carrefour

Equities

Real-time Euronext Paris Other stock markets 02:52:02 11/05/2026 pm IST			5-day change	1st Jan Change
17.38 ^EUR	+1.25%		+3.90%	+22.63%

06/05	Why investors love companies they do not understand
06/05	Thierry Garnier moves from Kingfisher to Ahold Delhaize

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	12,343	12,040	11,582	9,105	10,050	12,122	-	-
Change	-	-2.46%	-3.81%	-21.39%	10.38%	20.63%	-	-
Enterprise Value (EV) ¹	19,538	20,911	19,681	18,428	19,463	20,866	20,397	20,074
Change	-	7.03%	-5.88%	-6.37%	5.62%	7.21%	-2.25%	-1.58%
P/E ratio	11.8x	8.69x	7.13x	13.6x	30.5x	9.97x	9.79x	10.7x
PBR	1.22x	1.04x	0.99x	0.82x	0.92x	1.07x	1.02x	1.03x
PEG	-	0.3x	0.2x	-0.2x	-0.6x	0x	5.39x	-1.23x
Capitalization / Revenue	0.17x	0.15x	0.14x	0.11x	0.12x	0.15x	0.15x	0.14x
EV / Revenue	0.27x	0.26x	0.24x	0.22x	0.24x	0.25x	0.24x	0.24x
EV / EBITDA	4.29x	4.53x	4.32x	3.97x	4.32x	4.46x	4.28x	4.04x
EV / EBIT	8.6x	8.8x	8.69x	8.33x	9.02x	8.73x	8.1x	7.61x
EV / FCF	9.73x	8.95x	12.1x	12.6x	8.03x	15.2x	17.3x	19.5x
FCF Yield	10.3%	11.2%	8.24%	7.91%	12.5%	6.57%	5.77%	5.14%
Dividend per Share ²	0.52	0.56	0.87	0.92	0.97	1.022	1.058	1.084
Rate of return	3.23%	3.58%	5.25%	6.7%	6.82%	5.95%	6.16%	6.32%
EPS ²	1.362	1.8	2.324	1.013	0.4671	1.722	1.753	1.6
Distribution rate	38.2%	31.1%	37.4%	90.9%	208%	59.3%	60.3%	67.8%
Net sales ¹	72,958	81,385	83,270	85,445	82,102	82,000	83,425	85,370
EBITDA ¹	4,550	4,613	4,559	4,637	4,506	4,673	4,770	4,963
EBIT ¹	2,272	2,377	2,264	2,213	2,158	2,390	2,518	2,636
Net income ¹	1,072	1,348	1,659	723	319	1,176	1,190	1,141
Net Debt ¹	7,195	8,871	8,099	9,323	9,413	8,743	8,275	7,952
Reference price ²	16.10	15.64	16.56	13.73	14.23	17.16	17.16	17.16
Nbr of stocks (in thousands)	7,66,438	7,69,845	6,99,183	6,63,135	7,06,234	7,06,234	-	-
Announcement Date	16/02/22	14/02/23	20/02/24	19/02/25	17/02/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CARREFOUR	9.97x	0.25x	4.46x	5.95%	1.43TCr
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	21.62x	0.87x	5.97x	6%	3.79TCr
CASEY'S GENERAL STORES, INC.	47.43x	1.97x	23.47x	0.26%	3.18TCr
AVENUE SUPERMARTS LIMITED	94.24x	4.18x	55.35x	-.--%	3.04TCr
SEVEN & I HOLDINGS CO., LTD.	17.01x	0.59x	6.63x	2.67%	2.8TCr
COLES GROUP LIMITED	26.21x	0.84x	9.05x	3.57%	2.1TCr
JERÓNIMO MARTINS, SGPS, S.A.	16.41x	0.4x	5.84x	3.64%	1.38TCr
SM INVESTMENTS CORPORATION	7.98x	1.63x	5.66x	2.18%	1.23TCr
KESKO OYJ	17.9x	0.89x	8.79x	4.62%	960.51Cr
J SAINSBURY PLC	17.04x	0.39x	5.86x	6.67%	955.03Cr
Average	27.58x	1.20x	13.11x	3.56%	2.09TCr
Weighted average by Cap.	33.64x	1.43x	16.22x	3.14%