Valuation Eurazeo LIQUIDNET SYSTEMS

Stocks

Real-time Estimate Tradegate Other stock markets 11:55:40 08/07/2026 pm IST			5-day change	1st Jan Change
41.07 ^EUR	-40.48%		0.00%	-

03/07	Eurazeo Closes Sale of Interest in Three InterContinental-branded Hotels in Spain	MT
02/07	Eurazeo completes the sale of its stake in FST Hotels in Spain

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,875	4,459	5,370	5,196	3,479	2,676	-	-
Change	-	-24.1%	20.43%	-3.23%	-33.04%	-23.09%	-	-
Enterprise Value (EV) ¹	8,839	8,875	6,193	6,539	4,621	3,606	3,465	2,970
Change	-	0.41%	-30.22%	5.6%	-29.34%	-21.96%	-3.9%	-14.28%
P/E	3.53x	7.07x	2.81x	-12.1x	-9.1x	29.3x	15.3x	12.7x
PBR	0.96x	0.68x	0.65x	0.7x	0.56x	0.44x	0.43x	0.4x
PEG	-	-0.1x	0x	0x	6.02x	-0x	0.2x	0.6x
Capitalization / Revenue	1.31x	0.96x	15.6x	13.6x	8.3x	5.91x	5.41x	5.07x
EV / Revenue	1.97x	1.91x	18x	17.1x	11x	7.96x	7x	5.62x
EV / EBITDA	12.1x	13.4x	59.2x	-20.8x	-15.6x	25.4x	4.8x	3.97x
EV / EBIT	19.9x	19.8x	69.7x	-19.7x	-14.8x	13.1x	8.43x	5.75x
EV / FCF	41.4x	-46.6x	-256x	129x	37.3x	7.94x	6.58x	6.09x
FCF Yield	2.42%	-2.15%	-0.39%	0.78%	2.68%	12.6%	15.2%	16.4%
Dividend per Share ²	1.75	2.2	2.42	2.65	2.92	3.208	3.524	3.889
Rate of return	2.28%	3.79%	3.37%	3.68%	5.48%	7.7%	8.46%	9.34%
EPS ²	21.75	8.22	25.56	-5.95	-5.86	1.42	2.73	3.29
Distribution rate	8.05%	26.8%	9.47%	-44.5%	-49.8%	226%	129%	118%
Net sales ¹	4,493	4,640	343.7	383.3	419.2	453.1	495	528.1
EBITDA ¹	732	663.2	104.6	-315.1	-295.5	142	722	749
EBIT ¹	445	447.6	88.86	-331.3	-312.1	274.6	411.2	516.5
Net income ¹	1,576	594.7	1,824	-429.8	-403.5	183	210	247
Net Debt ¹	2,964	4,416	822.9	1,343	1,141	930	789.3	294.5
Reference price ²	76.80	58.10	71.85	71.95	53.30	41.64	41.64	41.64
Nbr of stocks (in thousands)	76,494	76,744	74,736	72,219	65,276	64,261	-	-
Announcement Date	25/03/22	06/04/23	07/03/24	28/03/25	30/03/26	-	-	-

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.($)
UBS GROUP AG	15.4x	3.53x	-	2.35%	16TCr
BLACKROCK, INC.	20.25x	5.36x	11.8x	2.25%	16TCr
BANK OF NEW YORK MELLON CORPORATION (THE)	17.25x	7.5x	-	1.49%	10TCr
BROOKFIELD ASSET MANAGEMENT LTD.	25.37x	11.8x	20.24x	4.27%	7.44TCr
STATE STREET CORPORATION	14.5x	5.32x	-	1.94%	4.98TCr
AMERIPRISE FINANCIAL, INC.	11.97x	1.76x	5.44x	1.31%	4.57TCr
3I GROUP PLC	4.86x	4.93x	4.92x	3.61%	3.55TCr
NORTHERN TRUST CORPORATION	13.86x	5.47x	17.79x	1.82%	3.36TCr
Average	15.43x	5.71x	12.04x	2.38%	8.22TCr
Weighted average by Cap.	17.02x	5.72x	12.65x	2.34%